Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.35% first-year return on $53,490 initial cash invested.
4.35%
Cash On Cash
7.9%
Cap Rate
1.34
DSCR
$2,146
Rent
$194
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
6.3%
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
$2,146
Total Expenses
$1,952
Mortgage P&I
39%
$832
Property Taxes
15%
$331
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236