Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.11% first-year return on $56,850 initial cash invested.
5.11%
Cash On Cash
8.42%
Cap Rate
1.33
DSCR
$2,032
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$1,790
Mortgage P&I
48%
$975
Property Taxes
3%
$59
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224