Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.54% first-year return on $53,679 initial cash invested.
8.54%
Cash On Cash
9.94%
Cap Rate
1.5
DSCR
$2,216
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $1,834 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,216
Total Expenses
$1,834
Mortgage P&I
42%
$936
Property Taxes
4%
$83
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244