Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.09% first-year return on $53,679 initial cash invested.
11.09%
Cash On Cash
10.63%
Cap Rate
1.66
DSCR
$2,546
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $2,050 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$2,050
Mortgage P&I
36%
$907
Property Taxes
9%
$217
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280