Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.46% first-year return on $54,834 initial cash invested.
10.46%
Cash On Cash
10.23%
Cap Rate
1.62
DSCR
$2,337
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $1,859 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$1,859
Mortgage P&I
40%
$925
Property Taxes
3%
$62
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257