Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.7% first-year return on $55,737 initial cash invested.
8.7%
Cash On Cash
9.73%
Cap Rate
1.53
DSCR
$2,576
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $2,172 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$2,172
Mortgage P&I
37%
$950
Property Taxes
11%
$284
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283