Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.14% first-year return on $53,490 initial cash invested.
8.14%
Cash On Cash
9.59%
Cap Rate
1.51
DSCR
$2,376
Rent
$363
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
6.9%
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
$2,376
Total Expenses
$2,013
Mortgage P&I
38%
$893
Property Taxes
11%
$252
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261