Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.36% first-year return on $53,637 initial cash invested.
7.36%
Cash On Cash
9.24%
Cap Rate
1.46
DSCR
$2,126
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$1,797
Mortgage P&I
42%
$892
Property Taxes
6%
$124
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234