Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.73% first-year return on $53,574 initial cash invested.
18.73%
Cash On Cash
12.86%
Cap Rate
2.08
DSCR
$2,718
Rent
$836
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$1,882
Mortgage P&I
32%
$871
Property Taxes
2%
$44
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299