Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.59% first-year return on $54,792 initial cash invested.
14.59%
Cash On Cash
11.36%
Cap Rate
1.86
DSCR
$2,548
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,792
Downpayment
20%
$35,040
Closing costs
1%
$1,752
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$1,882
Mortgage P&I
35%
$890
Property Taxes
2%
$60
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280