Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.8% first-year return on $55,779 initial cash invested.
22.8%
Cash On Cash
14.43%
Cap Rate
2.24
DSCR
$3,434
Rent
$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $2,374 expenses = $1,060 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$2,374
Mortgage P&I
28%
$966
Property Taxes
5%
$178
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378