Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.78% first-year return on $54,740 initial cash invested.
14.78%
Cash On Cash
12.06%
Cap Rate
1.85
DSCR
$3,399
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $2,725 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,740
Downpayment
20%
$34,990
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$2,725
Mortgage P&I
28%
$948
Property Taxes
12%
$405
Home Insurance
2%
$61
HOA
5%
$155
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374