Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.94% first-year return on $53,973 initial cash invested.
10.94%
Cash On Cash
10.39%
Cap Rate
1.64
DSCR
$2,220
Rent
$492
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
$53,973
Downpayment
20%
$34,260
Closing costs
1%
$1,713
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,728
Mortgage P&I
41%
$902
Property Taxes
1%
$25
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244