Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.57% first-year return on $59,700 initial cash invested.
14.57%
Cash On Cash
12.32%
Cap Rate
1.93
DSCR
$2,940
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $2,215 expenses = $725 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,940
Total Expenses
$2,215
Mortgage P&I
31%
$902
Property Taxes
9%
$253
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality