Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.86% first-year return on $54,288 initial cash invested.
5.86%
Cash On Cash
8.73%
Cap Rate
1.38
DSCR
$2,112
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,288
Downpayment
20%
$34,560
Closing costs
1%
$1,728
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$1,847
Mortgage P&I
43%
$908
Property Taxes
8%
$162
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232