Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.13% first-year return on $56,913 initial cash invested.
7.13%
Cash On Cash
9.05%
Cap Rate
1.44
DSCR
$2,160
Rent
$338
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
$56,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$1,822
Mortgage P&I
45%
$974
Property Taxes
2%
$35
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238