Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.97% first-year return on $55,800 initial cash invested.
10.97%
Cash On Cash
10.04%
Cap Rate
1.68
DSCR
$2,552
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,552
Total Expenses
$2,042
Mortgage P&I
35%
$894
Property Taxes
9%
$217
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281