Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.25% first-year return on $53,679 initial cash invested.
12.25%
Cash On Cash
10.94%
Cap Rate
1.72
DSCR
$2,450
Rent
$548
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
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$1,902
Mortgage P&I
37%
$903
Property Taxes
4%
$105
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270