Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.02% first-year return on $54,750 initial cash invested.
5.02%
Cash On Cash
8.69%
Cap Rate
1.34
DSCR
$2,226
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $1,997 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,226
Total Expenses
$1,997
Mortgage P&I
43%
$949
Property Taxes
10%
$230
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245