Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.09% first-year return on $54,813 initial cash invested.
13.09%
Cash On Cash
11.1%
Cap Rate
1.76
DSCR
$2,541
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $1,943 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$1,943
Mortgage P&I
36%
$921
Property Taxes
3%
$87
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280