Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.26% first-year return on $54,729 initial cash invested.
17.26%
Cash On Cash
12.65%
Cap Rate
1.96
DSCR
$2,889
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $2,102 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,102
Mortgage P&I
33%
$941
Property Taxes
4%
$116
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318