Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.54% first-year return on $53,595 initial cash invested.
15.54%
Cash On Cash
12.21%
Cap Rate
1.89
DSCR
$2,922
Rent
$694
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,228
Mortgage P&I
31%
$914
Property Taxes
9%
$261
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321