Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.44% first-year return on $54,750 initial cash invested.
13.44%
Cash On Cash
10.8%
Cap Rate
1.82
DSCR
$2,394
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,781 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,394
Total Expenses
$1,781
Mortgage P&I
36%
$866
Property Taxes
2%
$40
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263