Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.94% first-year return on $54,750 initial cash invested.
26.94%
Cash On Cash
15.75%
Cap Rate
2.53
DSCR
$3,993
Rent
$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $2,764 expenses = $1,229 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
$3,993
Total Expenses
$2,764
Mortgage P&I
23%
$908
Property Taxes
11%
$437
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439