Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.41% first-year return on $54,729 initial cash invested.
4.41%
Cash On Cash
8.09%
Cap Rate
1.31
DSCR
$2,013
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $1,812 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,013
Total Expenses
$1,812
Mortgage P&I
45%
$897
Property Taxes
8%
$169
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$221