Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.92% first-year return on $54,645 initial cash invested.
4.92%
Cash On Cash
8.3%
Cap Rate
1.36
DSCR
$2,434
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $2,210 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$2,210
Mortgage P&I
36%
$886
Property Taxes
18%
$432
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268