Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.45% first-year return on $54,750 initial cash invested.
2.45%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$1,848
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,848
Total Expenses
$1,736
Mortgage P&I
47%
$877
Property Taxes
9%
$170
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203