Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.58% first-year return on $54,666 initial cash invested.
12.58%
Cash On Cash
11.29%
Cap Rate
1.78
DSCR
$3,644
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $3,071 expenses = $573 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,644
Total Expenses
$3,071
Mortgage P&I
25%
$923
Property Taxes
24%
$860
Home Insurance
1%
$49
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401