Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $54,393 initial cash invested.
0.42%
Cash On Cash
6.91%
Cap Rate
1.11
DSCR
$1,922
Rent
$19
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,922
Total Expenses
$1,903
Mortgage P&I
47%
$902
Property Taxes
15%
$286
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211