Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.54% first-year return on $55,989 initial cash invested.
9.54%
Cash On Cash
10.17%
Cap Rate
1.55
DSCR
$2,526
Rent
$445
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
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$2,081
Mortgage P&I
39%
$987
Property Taxes
6%
$161
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278