Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.3% first-year return on $53,637 initial cash invested.
5.3%
Cash On Cash
8.59%
Cap Rate
1.34
DSCR
$1,852
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $1,615 expenses = $237 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$1,615
Mortgage P&I
49%
$904
Property Taxes
1%
$23
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204