Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $55,044 initial cash invested.
3.18%
Cash On Cash
7.98%
Cap Rate
1.24
DSCR
$2,020
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,044
Downpayment
20%
$35,280
Closing costs
1%
$1,764
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$1,874
Mortgage P&I
47%
$946
Property Taxes
9%
$178
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222