Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $53,679 initial cash invested.
5.14%
Cash On Cash
8.45%
Cap Rate
1.34
DSCR
$1,820
Rent
$230
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,820
Total Expenses
$1,590
Mortgage P&I
49%
$893
Property Taxes
1%
$18
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200