Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.87% first-year return on $53,700 initial cash invested.
7.87%
Cash On Cash
9.39%
Cap Rate
1.5
DSCR
$2,280
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $1,928 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,280
Total Expenses
$1,928
Mortgage P&I
39%
$887
Property Taxes
9%
$206
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251