Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.62% first-year return on $54,750 initial cash invested.
17.62%
Cash On Cash
12.53%
Cap Rate
2.01
DSCR
$2,852
Rent
$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,048 expenses = $804 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,852
Total Expenses
$2,048
Mortgage P&I
32%
$910
Property Taxes
4%
$107
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314