Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.57% first-year return on $55,191 initial cash invested.
2.57%
Cash On Cash
7.75%
Cap Rate
1.22
DSCR
$2,148
Rent
$118
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,148
Total Expenses
$2,030
Mortgage P&I
44%
$940
Property Taxes
14%
$296
Home Insurance
3%
$64
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236