Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.64% first-year return on $53,679 initial cash invested.
13.64%
Cash On Cash
11.18%
Cap Rate
1.83
DSCR
$2,742
Rent
$610
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
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,132
Mortgage P&I
31%
$863
Property Taxes
10%
$276
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302