Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.31% first-year return on $56,619 initial cash invested.
8.31%
Cash On Cash
9.21%
Cap Rate
1.53
DSCR
$2,504
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,112
Mortgage P&I
37%
$920
Property Taxes
11%
$276
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275