Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.46% first-year return on $54,057 initial cash invested.
9.46%
Cash On Cash
9.7%
Cap Rate
1.6
DSCR
$2,354
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,057
Downpayment
20%
$34,340
Closing costs
1%
$1,717
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$1,928
Mortgage P&I
37%
$868
Property Taxes
8%
$199
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259