Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.73% first-year return on $56,766 initial cash invested.
8.73%
Cash On Cash
9.67%
Cap Rate
1.53
DSCR
$2,601
Rent
$413
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,766
Downpayment
20%
$36,920
Closing costs
1%
$1,846
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,601
Total Expenses
$2,188
Mortgage P&I
37%
$970
Property Taxes
10%
$250
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286