Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.9% first-year return on $54,750 initial cash invested.
16.9%
Cash On Cash
12.51%
Cap Rate
1.94
DSCR
$2,764
Rent
$771
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
7.1%
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
$2,764
Total Expenses
$1,993
Mortgage P&I
34%
$942
Property Taxes
2%
$49
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304