Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.13% first-year return on $53,658 initial cash invested.
10.13%
Cash On Cash
10.37%
Cap Rate
1.61
DSCR
$2,624
Rent
$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $2,171 expenses = $453 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,658
Downpayment
20%
$33,960
Closing costs
1%
$1,698
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$2,171
Mortgage P&I
35%
$909
Property Taxes
12%
$309
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289