Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.07% first-year return on $53,595 initial cash invested.
9.07%
Cash On Cash
9.56%
Cap Rate
1.57
DSCR
$2,098
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $1,693 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$1,693
Mortgage P&I
41%
$861
Property Taxes
3%
$63
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231