Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $54,771 initial cash invested.
6.38%
Cash On Cash
9.14%
Cap Rate
1.39
DSCR
$2,084
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $1,793 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$1,793
Mortgage P&I
46%
$959
Property Taxes
3%
$60
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229