Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.2% first-year return on $53,700 initial cash invested.
23.2%
Cash On Cash
14.57%
Cap Rate
2.32
DSCR
$3,438
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $2,400 expenses = $1,038 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
$3,438
Total Expenses
$2,400
Mortgage P&I
26%
$888
Property Taxes
8%
$282
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378