Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.26% first-year return on $54,792 initial cash invested.
8.26%
Cash On Cash
9.74%
Cap Rate
1.49
DSCR
$2,224
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $1,847 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,792
Downpayment
20%
$35,040
Closing costs
1%
$1,752
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$1,847
Mortgage P&I
43%
$956
Property Taxes
3%
$71
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245