Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $53,784 initial cash invested.
0.83%
Cash On Cash
7.09%
Cap Rate
1.12
DSCR
$1,842
Rent
$37
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,784
Downpayment
20%
$34,080
Closing costs
1%
$1,704
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$1,805
Mortgage P&I
49%
$896
Property Taxes
12%
$222
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203