Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.35% first-year return on $54,750 initial cash invested.
13.35%
Cash On Cash
11.17%
Cap Rate
1.78
DSCR
$2,648
Rent
$609
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
$2,648
Total Expenses
$2,039
Mortgage P&I
35%
$914
Property Taxes
6%
$164
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291