Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.49% first-year return on $54,750 initial cash invested.
12.49%
Cash On Cash
11.29%
Cap Rate
1.7
DSCR
$2,748
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,178 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,748
Total Expenses
$2,178
Mortgage P&I
35%
$967
Property Taxes
8%
$216
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302