Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.3% first-year return on $53,700 initial cash invested.
13.3%
Cash On Cash
11.23%
Cap Rate
1.79
DSCR
$2,728
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,133 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,728
Total Expenses
$2,133
Mortgage P&I
33%
$887
Property Taxes
8%
$230
Home Insurance
2%
$60
HOA
1%
$29
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300