Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.14% first-year return on $54,645 initial cash invested.
9.14%
Cash On Cash
9.9%
Cap Rate
1.55
DSCR
$2,289
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $1,873 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$1,873
Mortgage P&I
41%
$932
Property Taxes
4%
$100
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252