Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.61% first-year return on $53,700 initial cash invested.
1.61%
Cash On Cash
7.85%
Cap Rate
1.15
DSCR
$1,856
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $1,784 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,856
Total Expenses
$1,784
Mortgage P&I
52%
$966
Property Taxes
7%
$127
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204