Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.67% first-year return on $54,813 initial cash invested.
11.67%
Cash On Cash
10.97%
Cap Rate
1.68
DSCR
$2,826
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $2,293 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$2,293
Mortgage P&I
34%
$957
Property Taxes
11%
$314
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311