Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.43% first-year return on $56,640 initial cash invested.
3.43%
Cash On Cash
7.85%
Cap Rate
1.25
DSCR
$1,869
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,640
Downpayment
20%
$36,800
Closing costs
1%
$1,840
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,869
Total Expenses
$1,707
Mortgage P&I
52%
$966
Property Taxes
2%
$41
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206