Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.28% first-year return on $54,687 initial cash invested.
14.28%
Cash On Cash
11.81%
Cap Rate
1.81
DSCR
$2,904
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,253 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,687
Downpayment
20%
$34,940
Closing costs
1%
$1,747
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,253
Mortgage P&I
33%
$952
Property Taxes
9%
$252
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319