Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.87% first-year return on $53,616 initial cash invested.
9.87%
Cash On Cash
10.17%
Cap Rate
1.6
DSCR
$2,488
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,047 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,047
Mortgage P&I
36%
$897
Property Taxes
10%
$241
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274