Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.26% first-year return on $53,847 initial cash invested.
13.26%
Cash On Cash
11.22%
Cap Rate
1.79
DSCR
$2,702
Rent
$595
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,847
Downpayment
20%
$34,140
Closing costs
1%
$1,707
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,107
Mortgage P&I
33%
$893
Property Taxes
9%
$235
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297