Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.99% first-year return on $55,842 initial cash invested.
7.99%
Cash On Cash
9.42%
Cap Rate
1.48
DSCR
$2,198
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $1,826 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$1,826
Mortgage P&I
43%
$955
Property Taxes
3%
$74
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242