Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.34% first-year return on $53,679 initial cash invested.
1.34%
Cash On Cash
7.11%
Cap Rate
1.14
DSCR
$1,574
Rent
$60
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
6.8%
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
$1,574
Total Expenses
$1,514
Mortgage P&I
56%
$884
Property Taxes
2%
$25
Home Insurance
4%
$60
HOA
1%
$10
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173