Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.44% first-year return on $55,191 initial cash invested.
17.44%
Cash On Cash
12.54%
Cap Rate
1.99
DSCR
$2,934
Rent
$802
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,132
Mortgage P&I
32%
$931
Property Taxes
5%
$141
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323