Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $54,477 initial cash invested.
10.35%
Cash On Cash
10.27%
Cap Rate
1.63
DSCR
$2,541
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,477
Downpayment
20%
$34,740
Closing costs
1%
$1,737
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,071
Mortgage P&I
36%
$915
Property Taxes
9%
$231
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280