Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.42% first-year return on $53,994 initial cash invested.
18.42%
Cash On Cash
13.06%
Cap Rate
2.04
DSCR
$3,069
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,994
Downpayment
20%
$34,280
Closing costs
1%
$1,714
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$2,240
Mortgage P&I
30%
$914
Property Taxes
7%
$212
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338