Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.68% first-year return on $53,700 initial cash invested.
14.68%
Cash On Cash
11.86%
Cap Rate
1.83
DSCR
$2,620
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $1,963 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,620
Total Expenses
$1,963
Mortgage P&I
35%
$918
Property Taxes
4%
$94
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288