Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.75% first-year return on $54,855 initial cash invested.
11.75%
Cash On Cash
10.58%
Cap Rate
1.7
DSCR
$2,526
Rent
$537
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,855
Downpayment
20%
$35,100
Closing costs
1%
$1,755
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$1,989
Mortgage P&I
36%
$909
Property Taxes
6%
$158
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278