Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.34% first-year return on $53,637 initial cash invested.
1.34%
Cash On Cash
7.67%
Cap Rate
1.13
DSCR
$1,680
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,620 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,680
Total Expenses
$1,620
Mortgage P&I
57%
$957
Property Taxes
1%
$12
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185