Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $54,204 initial cash invested.
3.7%
Cash On Cash
8.04%
Cap Rate
1.28
DSCR
$2,182
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,204
Downpayment
20%
$34,480
Closing costs
1%
$1,724
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,015
Mortgage P&I
41%
$901
Property Taxes
14%
$308
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240