Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.23% first-year return on $54,792 initial cash invested.
13.23%
Cash On Cash
10.95%
Cap Rate
1.8
DSCR
$2,625
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,021 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,792
Downpayment
20%
$35,040
Closing costs
1%
$1,752
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,021
Mortgage P&I
34%
$890
Property Taxes
7%
$196
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289