Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.32% first-year return on $57,060 initial cash invested.
5.32%
Cash On Cash
8.54%
Cap Rate
1.36
DSCR
$2,414
Rent
$253
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$2,161
Mortgage P&I
40%
$973
Property Taxes
12%
$300
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266