Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $55,695 initial cash invested.
7.91%
Cash On Cash
9.62%
Cap Rate
1.47
DSCR
$2,290
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $1,923 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$1,923
Mortgage P&I
43%
$980
Property Taxes
4%
$100
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252