Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.38% first-year return on $55,170 initial cash invested.
10.38%
Cash On Cash
9.89%
Cap Rate
1.64
DSCR
$2,274
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$1,797
Mortgage P&I
39%
$891
Property Taxes
3%
$70
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250