Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.27% first-year return on $54,708 initial cash invested.
11.27%
Cash On Cash
10.57%
Cap Rate
1.67
DSCR
$2,560
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,046 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,708
Downpayment
20%
$34,960
Closing costs
1%
$1,748
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$2,046
Mortgage P&I
36%
$924
Property Taxes
7%
$190
Home Insurance
2%
$62
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282