Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.72% first-year return on $54,750 initial cash invested.
18.72%
Cash On Cash
12.55%
Cap Rate
2.11
DSCR
$2,751
Rent
$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $1,897 expenses = $854 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,751
Total Expenses
$1,897
Mortgage P&I
31%
$866
Property Taxes
1%
$34
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303