Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.04% first-year return on $53,700 initial cash invested.
12.04%
Cash On Cash
10.94%
Cap Rate
1.71
DSCR
$2,656
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,117 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,656
Total Expenses
$2,117
Mortgage P&I
34%
$905
Property Taxes
9%
$249
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292