Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.21% first-year return on $54,897 initial cash invested.
10.21%
Cash On Cash
9.53%
Cap Rate
1.65
DSCR
$2,124
Rent
$467
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,897
Downpayment
20%
$35,140
Closing costs
1%
$1,757
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,657
Mortgage P&I
40%
$843
Property Taxes
1%
$28
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234