Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.79% first-year return on $54,750 initial cash invested.
21.79%
Cash On Cash
13.86%
Cap Rate
2.26
DSCR
$3,282
Rent
$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $2,288 expenses = $994 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
$3,282
Total Expenses
$2,288
Mortgage P&I
27%
$896
Property Taxes
7%
$216
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361