Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.45% first-year return on $56,367 initial cash invested.
2.45%
Cash On Cash
7.65%
Cap Rate
1.2
DSCR
$1,936
Rent
$115
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$1,821
Mortgage P&I
50%
$972
Property Taxes
7%
$129
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213