Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.13% first-year return on $53,700 initial cash invested.
19.13%
Cash On Cash
12.96%
Cap Rate
2.13
DSCR
$2,913
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,913 income − $2,057 expenses = $856 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,913
Total Expenses
$2,057
Mortgage P&I
30%
$863
Property Taxes
7%
$196
Home Insurance
0%
$7
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$320