Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.77% first-year return on $54,981 initial cash invested.
13.77%
Cash On Cash
11.22%
Cap Rate
1.82
DSCR
$2,764
Rent
$631
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,981
Downpayment
20%
$35,220
Closing costs
1%
$1,761
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,133
Mortgage P&I
33%
$904
Property Taxes
7%
$205
Home Insurance
2%
$66
HOA
1%
$17
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304