Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.74% first-year return on $55,800 initial cash invested.
17.74%
Cash On Cash
12.48%
Cap Rate
2.05
DSCR
$3,315
Rent
$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $2,490 expenses = $825 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$2,490
Mortgage P&I
28%
$914
Property Taxes
12%
$385
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365