Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.55% first-year return on $54,750 initial cash invested.
11.55%
Cash On Cash
10.91%
Cap Rate
1.65
DSCR
$2,427
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $1,900 expenses = $527 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
$2,427
Total Expenses
$1,900
Mortgage P&I
40%
$967
Property Taxes
2%
$47
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267