Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.96% first-year return on $54,792 initial cash invested.
11.96%
Cash On Cash
10.48%
Cap Rate
1.72
DSCR
$2,388
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $1,842 expenses = $546 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
$2,388
Total Expenses
$1,842
Mortgage P&I
37%
$888
Property Taxes
3%
$77
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263