Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.14% first-year return on $53,721 initial cash invested.
18.14%
Cash On Cash
12.64%
Cap Rate
2.09
DSCR
$3,076
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,264 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,721
Downpayment
20%
$34,020
Closing costs
1%
$1,701
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,264
Mortgage P&I
28%
$857
Property Taxes
8%
$241
Home Insurance
4%
$114
HOA
0%
$7
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338