Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.49% first-year return on $53,700 initial cash invested.
7.49%
Cash On Cash
9.18%
Cap Rate
1.5
DSCR
$2,424
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $2,089 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,424
Total Expenses
$2,089
Mortgage P&I
36%
$868
Property Taxes
14%
$336
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267