Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $54,729 initial cash invested.
6.38%
Cash On Cash
9.06%
Cap Rate
1.41
DSCR
$2,390
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $2,099 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,390
Total Expenses
$2,099
Mortgage P&I
39%
$933
Property Taxes
12%
$291
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263