Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.33% first-year return on $55,800 initial cash invested.
9.33%
Cash On Cash
10.26%
Cap Rate
1.53
DSCR
$2,493
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,493 income − $2,059 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,493
Total Expenses
$2,059
Mortgage P&I
40%
$1,005
Property Taxes
6%
$143
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274