Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.29% first-year return on $55,674 initial cash invested.
6.29%
Cash On Cash
8.92%
Cap Rate
1.39
DSCR
$2,048
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,674
Downpayment
20%
$35,880
Closing costs
1%
$1,794
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$1,756
Mortgage P&I
47%
$960
Property Taxes
1%
$30
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225