Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.79% first-year return on $54,750 initial cash invested.
22.79%
Cash On Cash
14.48%
Cap Rate
2.25
DSCR
$3,387
Rent
$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $2,347 expenses = $1,040 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,387
Total Expenses
$2,347
Mortgage P&I
28%
$937
Property Taxes
6%
$198
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$373