Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $53,700 initial cash invested.
7.35%
Cash On Cash
9.29%
Cap Rate
1.45
DSCR
$2,052
Rent
$329
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
7.0%
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
$2,052
Total Expenses
$1,723
Mortgage P&I
44%
$905
Property Taxes
3%
$60
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226