Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.41% first-year return on $53,826 initial cash invested.
15.41%
Cash On Cash
11.58%
Cap Rate
1.94
DSCR
$2,696
Rent
$691
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,826
Downpayment
20%
$34,120
Closing costs
1%
$1,706
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,005
Mortgage P&I
31%
$847
Property Taxes
6%
$175
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297