Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $53,700 initial cash invested.
0.16%
Cash On Cash
7.22%
Cap Rate
1.08
DSCR
$1,671
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,671 income − $1,664 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,671
Total Expenses
$1,664
Mortgage P&I
57%
$949
Property Taxes
5%
$86
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184