Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.55% first-year return on $54,750 initial cash invested.
0.55%
Cash On Cash
7.05%
Cap Rate
1.09
DSCR
$1,608
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,608 income − $1,583 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,608
Total Expenses
$1,583
Mortgage P&I
58%
$939
Property Taxes
2%
$37
Home Insurance
4%
$61
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177