Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $54,288 initial cash invested.
6.72%
Cash On Cash
8.87%
Cap Rate
1.46
DSCR
$2,400
Rent
$304
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,288
Downpayment
20%
$34,560
Closing costs
1%
$1,728
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,400
Total Expenses
$2,096
Mortgage P&I
37%
$877
Property Taxes
14%
$340
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264