Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $53,700 initial cash invested.
7.69%
Cash On Cash
9.45%
Cap Rate
1.49
DSCR
$2,374
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $2,030 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,374
Total Expenses
$2,030
Mortgage P&I
38%
$900
Property Taxes
11%
$269
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261