Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.5% first-year return on $53,679 initial cash invested.
23.5%
Cash On Cash
14.92%
Cap Rate
2.28
DSCR
$3,342
Rent
$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $2,291 expenses = $1,051 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,342
Total Expenses
$2,291
Mortgage P&I
28%
$927
Property Taxes
5%
$167
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368