Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.49% first-year return on $54,750 initial cash invested.
14.49%
Cash On Cash
11.68%
Cap Rate
1.82
DSCR
$2,718
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,057 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,718
Total Expenses
$2,057
Mortgage P&I
34%
$934
Property Taxes
5%
$137
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299