Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $55,233 initial cash invested.
9.15%
Cash On Cash
9.73%
Cap Rate
1.55
DSCR
$2,264
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,233
Downpayment
20%
$35,460
Closing costs
1%
$1,773
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$1,843
Mortgage P&I
41%
$925
Property Taxes
4%
$84
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249