Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.9% first-year return on $56,241 initial cash invested.
9.9%
Cash On Cash
10.09%
Cap Rate
1.58
DSCR
$2,463
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,241
Downpayment
20%
$36,420
Closing costs
1%
$1,821
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$1,999
Mortgage P&I
39%
$968
Property Taxes
5%
$127
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271