Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.22% first-year return on $54,750 initial cash invested.
5.22%
Cash On Cash
8.72%
Cap Rate
1.33
DSCR
$1,978
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $1,740 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,978
Total Expenses
$1,740
Mortgage P&I
48%
$955
Property Taxes
3%
$52
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218