Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.13% first-year return on $53,700 initial cash invested.
8.13%
Cash On Cash
9.3%
Cap Rate
1.53
DSCR
$2,242
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $1,878 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$1,878
Mortgage P&I
39%
$864
Property Taxes
8%
$190
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247