Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.2% first-year return on $54,750 initial cash invested.
16.2%
Cash On Cash
12.18%
Cap Rate
1.95
DSCR
$3,140
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $2,401 expenses = $739 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
$3,140
Total Expenses
$2,401
Mortgage P&I
29%
$911
Property Taxes
12%
$361
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345