Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.53% first-year return on $56,472 initial cash invested.
4.53%
Cash On Cash
7.9%
Cap Rate
1.32
DSCR
$2,014
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,472
Downpayment
20%
$36,640
Closing costs
1%
$1,832
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$1,801
Mortgage P&I
45%
$912
Property Taxes
7%
$138
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222