Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.56% first-year return on $55,779 initial cash invested.
6.56%
Cash On Cash
9.26%
Cap Rate
1.41
DSCR
$2,450
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $2,145 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,450
Total Expenses
$2,145
Mortgage P&I
40%
$985
Property Taxes
11%
$263
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270