Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.45% first-year return on $54,750 initial cash invested.
9.45%
Cash On Cash
10.13%
Cap Rate
1.57
DSCR
$2,580
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,149 expenses = $431 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
$2,580
Total Expenses
$2,149
Mortgage P&I
37%
$943
Property Taxes
10%
$268
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284