Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.18% first-year return on $56,892 initial cash invested.
6.18%
Cash On Cash
8.82%
Cap Rate
1.4
DSCR
$2,380
Rent
$293
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$2,087
Mortgage P&I
41%
$973
Property Taxes
10%
$240
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262