Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.83% first-year return on $53,700 initial cash invested.
13.83%
Cash On Cash
10.82%
Cap Rate
1.87
DSCR
$2,338
Rent
$619
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
6.1%
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
$2,338
Total Expenses
$1,719
Mortgage P&I
35%
$820
Property Taxes
2%
$43
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257