Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.78% first-year return on $55,758 initial cash invested.
17.78%
Cash On Cash
12.59%
Cap Rate
1.99
DSCR
$2,788
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $1,962 expenses = $826 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,758
Downpayment
20%
$35,960
Closing costs
1%
$1,798
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,788
Total Expenses
$1,962
Mortgage P&I
34%
$948
Property Taxes
0%
$13
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307