Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.09% first-year return on $53,490 initial cash invested.
9.09%
Cash On Cash
9.78%
Cap Rate
1.55
DSCR
$2,124
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$1,719
Mortgage P&I
42%
$888
Property Taxes
2%
$49
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234