Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.58% first-year return on $53,700 initial cash invested.
11.58%
Cash On Cash
10.76%
Cap Rate
1.68
DSCR
$2,512
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $1,994 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,512
Total Expenses
$1,994
Mortgage P&I
36%
$907
Property Taxes
7%
$174
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276