Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.12% first-year return on $54,750 initial cash invested.
12.12%
Cash On Cash
10.66%
Cap Rate
1.72
DSCR
$2,474
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $1,921 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,474
Total Expenses
$1,921
Mortgage P&I
37%
$903
Property Taxes
3%
$81
Home Insurance
2%
$61
HOA
1%
$35
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272