Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.38% first-year return on $55,023 initial cash invested.
9.38%
Cash On Cash
9.96%
Cap Rate
1.56
DSCR
$2,322
Rent
$430
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,023
Downpayment
20%
$35,260
Closing costs
1%
$1,763
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$1,892
Mortgage P&I
40%
$940
Property Taxes
4%
$92
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255