Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.86% first-year return on $54,351 initial cash invested.
10.86%
Cash On Cash
9.89%
Cap Rate
1.7
DSCR
$2,379
Rent
$492
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$1,887
Mortgage P&I
35%
$839
Property Taxes
5%
$127
Home Insurance
5%
$113
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262