Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.49% first-year return on $54,750 initial cash invested.
17.49%
Cash On Cash
12.73%
Cap Rate
1.97
DSCR
$2,871
Rent
$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $2,073 expenses = $798 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$2,073
Mortgage P&I
33%
$943
Property Taxes
3%
$92
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316