Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.31% first-year return on $54,729 initial cash invested.
13.31%
Cash On Cash
11.03%
Cap Rate
1.81
DSCR
$2,816
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $2,209 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,816
Total Expenses
$2,209
Mortgage P&I
32%
$888
Property Taxes
11%
$302
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310