Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.92% first-year return on $54,750 initial cash invested.
16.92%
Cash On Cash
12.15%
Cap Rate
1.98
DSCR
$2,643
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $1,871 expenses = $772 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
$2,643
Total Expenses
$1,871
Mortgage P&I
34%
$894
Property Taxes
0%
$7
Home Insurance
2%
$61
HOA
0%
$10
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291