Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.93% first-year return on $55,926 initial cash invested.
8.93%
Cash On Cash
9.44%
Cap Rate
1.55
DSCR
$2,188
Rent
$416
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,772
Mortgage P&I
42%
$917
Property Taxes
2%
$44
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241