Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.28% first-year return on $53,679 initial cash invested.
9.28%
Cash On Cash
10.04%
Cap Rate
1.55
DSCR
$2,250
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $1,835 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,250
Total Expenses
$1,835
Mortgage P&I
41%
$916
Property Taxes
4%
$93
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248