Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.74% first-year return on $53,679 initial cash invested.
19.74%
Cash On Cash
12.97%
Cap Rate
2.19
DSCR
$2,898
Rent
$883
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
6.3%
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
$2,898
Total Expenses
$2,015
Mortgage P&I
29%
$837
Property Taxes
5%
$132
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319