Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.52% first-year return on $54,750 initial cash invested.
23.52%
Cash On Cash
14.58%
Cap Rate
2.33
DSCR
$3,500
Rent
$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,500
Total Expenses
$2,427
Mortgage P&I
26%
$913
Property Taxes
8%
$263
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385