Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.28% first-year return on $54,708 initial cash invested.
12.28%
Cash On Cash
10.92%
Cap Rate
1.72
DSCR
$2,620
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,060 expenses = $560 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
$2,620
Total Expenses
$2,060
Mortgage P&I
35%
$925
Property Taxes
7%
$184
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288