Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.75% first-year return on $53,637 initial cash invested.
18.75%
Cash On Cash
13.39%
Cap Rate
2.02
DSCR
$2,931
Rent
$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $2,093 expenses = $838 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$2,093
Mortgage P&I
32%
$938
Property Taxes
3%
$100
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322