Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.99% first-year return on $55,380 initial cash invested.
9.99%
Cash On Cash
10%
Cap Rate
1.61
DSCR
$2,529
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,068
Mortgage P&I
36%
$922
Property Taxes
9%
$235
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278