Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.73% first-year return on $53,595 initial cash invested.
8.73%
Cash On Cash
10.1%
Cap Rate
1.5
DSCR
$2,178
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $1,788 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$1,788
Mortgage P&I
44%
$949
Property Taxes
2%
$49
Home Insurance
2%
$50
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240