Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.55% first-year return on $54,729 initial cash invested.
13.55%
Cash On Cash
11.48%
Cap Rate
1.78
DSCR
$2,865
Rent
$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $2,247 expenses = $618 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$2,247
Mortgage P&I
33%
$940
Property Taxes
9%
$271
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315