Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.27% first-year return on $54,750 initial cash invested.
12.27%
Cash On Cash
10.45%
Cap Rate
1.75
DSCR
$2,376
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,376
Total Expenses
$1,816
Mortgage P&I
37%
$869
Property Taxes
3%
$79
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261