Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.13% first-year return on $53,679 initial cash invested.
6.13%
Cash On Cash
8.93%
Cap Rate
1.39
DSCR
$2,050
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $1,776 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,050
Total Expenses
$1,776
Mortgage P&I
44%
$909
Property Taxes
4%
$72
Home Insurance
3%
$60
HOA
2%
$37
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226