Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.91% first-year return on $53,595 initial cash invested.
8.91%
Cash On Cash
10.22%
Cap Rate
1.52
DSCR
$2,424
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,026 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$2,026
Mortgage P&I
39%
$948
Property Taxes
8%
$187
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267