Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.26% first-year return on $53,595 initial cash invested.
11.26%
Cash On Cash
10.36%
Cap Rate
1.7
DSCR
$2,496
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$1,993
Mortgage P&I
35%
$861
Property Taxes
9%
$223
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275