Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.81% first-year return on $55,779 initial cash invested.
9.81%
Cash On Cash
10.44%
Cap Rate
1.55
DSCR
$2,445
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $1,989 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,445
Total Expenses
$1,989
Mortgage P&I
41%
$1,011
Property Taxes
3%
$84
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269