Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.8% first-year return on $54,834 initial cash invested.
12.8%
Cash On Cash
10.62%
Cap Rate
1.78
DSCR
$2,384
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $1,799 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$1,799
Mortgage P&I
37%
$873
Property Taxes
1%
$32
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262