Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.45% first-year return on $55,254 initial cash invested.
7.45%
Cash On Cash
9.45%
Cap Rate
1.46
DSCR
$2,451
Rent
$343
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,254
Downpayment
20%
$35,480
Closing costs
1%
$1,774
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$2,108
Mortgage P&I
39%
$956
Property Taxes
9%
$230
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270