Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.56% first-year return on $53,700 initial cash invested.
5.56%
Cash On Cash
9.03%
Cap Rate
1.34
DSCR
$1,983
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $1,734 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$1,734
Mortgage P&I
48%
$951
Property Taxes
3%
$50
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218