Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.8% first-year return on $53,595 initial cash invested.
5.8%
Cash On Cash
8.59%
Cap Rate
1.41
DSCR
$2,340
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,081 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,081
Mortgage P&I
37%
$861
Property Taxes
16%
$363
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257