Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.64% first-year return on $53,994 initial cash invested.
1.64%
Cash On Cash
7.39%
Cap Rate
1.17
DSCR
$2,024
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,994
Downpayment
20%
$34,280
Closing costs
1%
$1,714
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$1,950
Mortgage P&I
45%
$901
Property Taxes
15%
$299
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223