Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.2% first-year return on $54,687 initial cash invested.
7.2%
Cash On Cash
9.72%
Cap Rate
1.42
DSCR
$2,332
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,004 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,687
Downpayment
20%
$34,940
Closing costs
1%
$1,747
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$2,004
Mortgage P&I
43%
$994
Property Taxes
8%
$175
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257