Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.11% first-year return on $54,771 initial cash invested.
17.11%
Cash On Cash
12.67%
Cap Rate
1.97
DSCR
$3,224
Rent
$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,224 income − $2,443 expenses = $781 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,224
Total Expenses
$2,443
Mortgage P&I
29%
$939
Property Taxes
11%
$344
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355