Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $54,729 initial cash invested.
2.72%
Cash On Cash
7.81%
Cap Rate
1.22
DSCR
$2,001
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,001 income − $1,877 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,001
Total Expenses
$1,877
Mortgage P&I
47%
$934
Property Taxes
10%
$202
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220