Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $56,073 initial cash invested.
4.17%
Cash On Cash
8.17%
Cap Rate
1.3
DSCR
$2,172
Rent
$195
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,073
Downpayment
20%
$36,260
Closing costs
1%
$1,813
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$1,977
Mortgage P&I
44%
$953
Property Taxes
10%
$220
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239