Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $56,619 initial cash invested.
1.42%
Cash On Cash
7.2%
Cap Rate
1.15
DSCR
$2,032
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$1,965
Mortgage P&I
47%
$956
Property Taxes
13%
$257
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224