Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.2% first-year return on $53,679 initial cash invested.
4.2%
Cash On Cash
8.31%
Cap Rate
1.29
DSCR
$1,932
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,744 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,932
Total Expenses
$1,744
Mortgage P&I
47%
$911
Property Taxes
6%
$116
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213