Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.66% first-year return on $54,771 initial cash invested.
12.66%
Cash On Cash
11.42%
Cap Rate
1.71
DSCR
$2,800
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,222 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,222
Mortgage P&I
35%
$976
Property Taxes
8%
$233
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308