Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $53,658 initial cash invested.
4.29%
Cash On Cash
8.23%
Cap Rate
1.31
DSCR
$2,120
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $1,928 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,658
Downpayment
20%
$33,960
Closing costs
1%
$1,698
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$1,928
Mortgage P&I
42%
$887
Property Taxes
10%
$220
Home Insurance
5%
$100
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233