Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.86% first-year return on $57,270 initial cash invested.
3.86%
Cash On Cash
8.11%
Cap Rate
1.27
DSCR
$2,148
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,148
Total Expenses
$1,964
Mortgage P&I
46%
$994
Property Taxes
8%
$170
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236