Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.04% first-year return on $53,700 initial cash invested.
16.04%
Cash On Cash
12.43%
Cap Rate
1.91
DSCR
$3,016
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,298 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$2,298
Mortgage P&I
31%
$922
Property Taxes
10%
$290
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332