Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.15% first-year return on $35,094 initial cash invested.
6.15%
Cash On Cash
9.35%
Cap Rate
1.56
DSCR
$1,176
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,400
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,094
Downpayment
20%
$16,280
Closing costs
1%
$814
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$1,176
Total Expenses
$996
Mortgage P&I
35%
$407
Property Taxes
15%
$172
Home Insurance
2%
$18
HOA
0%
$0
Property Management
12%
$141
CapEx
4%
$47
Vacancy
3%
$35
Maintenance
4%
$47
Other
11%
$129