Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.83% first-year return on $55,779 initial cash invested.
24.83%
Cash On Cash
14.83%
Cap Rate
2.41
DSCR
$3,690
Rent
$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $2,536 expenses = $1,154 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,690
Total Expenses
$2,536
Mortgage P&I
25%
$922
Property Taxes
8%
$295
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406