Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.96% first-year return on $53,721 initial cash invested.
22.96%
Cash On Cash
14.78%
Cap Rate
2.26
DSCR
$3,483
Rent
$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $2,455 expenses = $1,028 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,483
Total Expenses
$2,455
Mortgage P&I
27%
$928
Property Taxes
3%
$89
Home Insurance
1%
$52
HOA
6%
$203
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383