Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.97% first-year return on $54,666 initial cash invested.
5.97%
Cash On Cash
8.98%
Cap Rate
1.37
DSCR
$2,034
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $1,762 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$1,762
Mortgage P&I
47%
$953
Property Taxes
3%
$55
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224