Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.27% first-year return on $53,679 initial cash invested.
4.27%
Cash On Cash
8.58%
Cap Rate
1.31
DSCR
$2,338
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $2,147 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$2,147
Mortgage P&I
40%
$930
Property Taxes
15%
$361
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257