Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.59% first-year return on $54,729 initial cash invested.
2.59%
Cash On Cash
7.4%
Cap Rate
1.21
DSCR
$1,725
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$1,607
Mortgage P&I
52%
$892
Property Taxes
4%
$67
Home Insurance
4%
$61
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190