Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.93% first-year return on $54,267 initial cash invested.
17.93%
Cash On Cash
12.41%
Cap Rate
2.07
DSCR
$2,776
Rent
$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$1,965
Mortgage P&I
31%
$864
Property Taxes
5%
$132
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305