Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.95% first-year return on $54,729 initial cash invested.
29.95%
Cash On Cash
16.44%
Cap Rate
2.72
DSCR
$3,705
Rent
$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $2,339 expenses = $1,366 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,705
Total Expenses
$2,339
Mortgage P&I
24%
$882
Property Taxes
4%
$136
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408