Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.76% first-year return on $59,679 initial cash invested.
11.76%
Cash On Cash
11.25%
Cap Rate
1.76
DSCR
$2,550
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $1,965 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,550
Total Expenses
$1,965
Mortgage P&I
36%
$906
Property Taxes
5%
$130
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality