Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $55,044 initial cash invested.
5.82%
Cash On Cash
8.72%
Cap Rate
1.38
DSCR
$2,094
Rent
$267
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,044
Downpayment
20%
$35,280
Closing costs
1%
$1,764
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,094
Total Expenses
$1,827
Mortgage P&I
44%
$931
Property Taxes
6%
$121
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230