Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.76% first-year return on $55,065 initial cash invested.
7.76%
Cash On Cash
9.6%
Cap Rate
1.47
DSCR
$2,334
Rent
$356
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
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$1,978
Mortgage P&I
41%
$963
Property Taxes
7%
$160
Home Insurance
3%
$62
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257