Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.36% first-year return on $53,700 initial cash invested.
12.36%
Cash On Cash
10.81%
Cap Rate
1.79
DSCR
$3,020
Rent
$553
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$2,467
Mortgage P&I
28%
$858
Property Taxes
16%
$480
Home Insurance
2%
$60
HOA
1%
$42
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332