Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $54,834 initial cash invested.
9.52%
Cash On Cash
10.11%
Cap Rate
1.55
DSCR
$2,304
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $1,869 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$1,869
Mortgage P&I
41%
$951
Property Taxes
3%
$73
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253