Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.32% first-year return on $54,750 initial cash invested.
9.32%
Cash On Cash
9.76%
Cap Rate
1.57
DSCR
$2,250
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $1,825 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,250
Total Expenses
$1,825
Mortgage P&I
40%
$908
Property Taxes
4%
$90
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248