Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.39% first-year return on $57,039 initial cash invested.
5.39%
Cash On Cash
8.69%
Cap Rate
1.35
DSCR
$2,358
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$2,102
Mortgage P&I
42%
$997
Property Taxes
10%
$241
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259