Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.91% first-year return on $53,889 initial cash invested.
7.91%
Cash On Cash
9.26%
Cap Rate
1.51
DSCR
$2,270
Rent
$355
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$1,915
Mortgage P&I
38%
$873
Property Taxes
9%
$209
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250