Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.5% first-year return on $54,750 initial cash invested.
10.5%
Cash On Cash
10.09%
Cap Rate
1.65
DSCR
$2,481
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,002 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,481
Total Expenses
$2,002
Mortgage P&I
36%
$893
Property Taxes
8%
$205
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273