Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.87% first-year return on $54,750 initial cash invested.
37.87%
Cash On Cash
19.08%
Cap Rate
3.13
DSCR
$4,124
Rent
$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,124
Total Expenses
$2,396
Mortgage P&I
22%
$889
Property Taxes
1%
$43
Home Insurance
1%
$61
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454