Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.45% first-year return on $55,800 initial cash invested.
10.45%
Cash On Cash
10.37%
Cap Rate
1.62
DSCR
$2,724
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,238 expenses = $486 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
$2,724
Total Expenses
$2,238
Mortgage P&I
35%
$960
Property Taxes
11%
$288
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300