Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.79% first-year return on $53,679 initial cash invested.
8.79%
Cash On Cash
10.11%
Cap Rate
1.51
DSCR
$2,232
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $1,839 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,232
Total Expenses
$1,839
Mortgage P&I
43%
$950
Property Taxes
3%
$70
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246