Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.73% first-year return on $56,934 initial cash invested.
8.73%
Cash On Cash
9.65%
Cap Rate
1.54
DSCR
$2,650
Rent
$414
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,934
Downpayment
20%
$37,080
Closing costs
1%
$1,854
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,236
Mortgage P&I
37%
$971
Property Taxes
11%
$297
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292