Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.38% first-year return on $53,469 initial cash invested.
11.38%
Cash On Cash
10.76%
Cap Rate
1.67
DSCR
$2,572
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$2,065
Mortgage P&I
35%
$905
Property Taxes
9%
$224
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283