Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.01% first-year return on $53,700 initial cash invested.
18.01%
Cash On Cash
12.83%
Cap Rate
2.02
DSCR
$2,834
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,028 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,834
Total Expenses
$2,028
Mortgage P&I
32%
$899
Property Taxes
4%
$106
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312