Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.03% first-year return on $53,700 initial cash invested.
10.03%
Cash On Cash
10.36%
Cap Rate
1.61
DSCR
$2,676
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $2,227 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,676
Total Expenses
$2,227
Mortgage P&I
34%
$912
Property Taxes
13%
$346
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294