Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.85% first-year return on $53,721 initial cash invested.
8.85%
Cash On Cash
10.12%
Cap Rate
1.51
DSCR
$2,226
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $1,830 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,721
Downpayment
20%
$34,020
Closing costs
1%
$1,701
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$1,830
Mortgage P&I
43%
$949
Property Taxes
3%
$63
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245