Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.66% first-year return on $53,679 initial cash invested.
5.66%
Cash On Cash
8.67%
Cap Rate
1.37
DSCR
$1,960
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $1,707 expenses = $253 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,960
Total Expenses
$1,707
Mortgage P&I
46%
$897
Property Taxes
4%
$84
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216