Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $54,813 initial cash invested.
1.01%
Cash On Cash
7.24%
Cap Rate
1.13
DSCR
$1,842
Rent
$46
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$1,796
Mortgage P&I
51%
$938
Property Taxes
9%
$168
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203