Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.23% first-year return on $55,800 initial cash invested.
9.23%
Cash On Cash
9.91%
Cap Rate
1.56
DSCR
$2,558
Rent
$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,129 expenses = $429 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,558
Total Expenses
$2,129
Mortgage P&I
37%
$955
Property Taxes
9%
$242
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281