Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.69% first-year return on $53,490 initial cash invested.
11.69%
Cash On Cash
10.75%
Cap Rate
1.68
DSCR
$2,340
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$1,819
Mortgage P&I
38%
$899
Property Taxes
3%
$65
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257