Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.76% first-year return on $55,926 initial cash invested.
9.76%
Cash On Cash
10.09%
Cap Rate
1.58
DSCR
$2,624
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,169
Mortgage P&I
37%
$958
Property Taxes
10%
$266
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289