Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.69% first-year return on $57,060 initial cash invested.
2.69%
Cash On Cash
7.41%
Cap Rate
1.23
DSCR
$2,235
Rent
$128
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
6.4%
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
$2,235
Total Expenses
$2,107
Mortgage P&I
42%
$932
Property Taxes
16%
$350
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246