Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.23% first-year return on $56,010 initial cash invested.
9.23%
Cash On Cash
9.49%
Cap Rate
1.59
DSCR
$2,538
Rent
$431
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,010
Downpayment
20%
$36,200
Closing costs
1%
$1,810
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,538
Total Expenses
$2,107
Mortgage P&I
35%
$899
Property Taxes
11%
$279
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$279