Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.71% first-year return on $56,745 initial cash invested.
8.71%
Cash On Cash
9.83%
Cap Rate
1.52
DSCR
$2,643
Rent
$412
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$2,231
Mortgage P&I
38%
$994
Property Taxes
9%
$248
Home Insurance
3%
$80
HOA
0%
$10
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291