Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $56,451 initial cash invested.
7.29%
Cash On Cash
8.76%
Cap Rate
1.47
DSCR
$2,080
Rent
$343
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
$56,451
Downpayment
20%
$36,620
Closing costs
1%
$1,831
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$1,737
Mortgage P&I
44%
$911
Property Taxes
3%
$54
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229