Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.68% first-year return on $54,750 initial cash invested.
13.68%
Cash On Cash
11.5%
Cap Rate
1.77
DSCR
$2,590
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $1,966 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,590
Total Expenses
$1,966
Mortgage P&I
37%
$949
Property Taxes
3%
$74
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285