Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.33% first-year return on $53,616 initial cash invested.
6.33%
Cash On Cash
8.99%
Cap Rate
1.41
DSCR
$2,127
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $1,844 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$1,844
Mortgage P&I
42%
$903
Property Taxes
7%
$152
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234