Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.13% first-year return on $53,763 initial cash invested.
9.13%
Cash On Cash
9.91%
Cap Rate
1.56
DSCR
$2,403
Rent
$409
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,763
Downpayment
20%
$34,060
Closing costs
1%
$1,703
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$1,994
Mortgage P&I
38%
$902
Property Taxes
8%
$196
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264