Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.89% first-year return on $56,850 initial cash invested.
7.89%
Cash On Cash
9.31%
Cap Rate
1.49
DSCR
$2,370
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$1,996
Mortgage P&I
41%
$967
Property Taxes
7%
$158
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261