Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $54,645 initial cash invested.
2.39%
Cash On Cash
7.74%
Cap Rate
1.2
DSCR
$1,898
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $1,789 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$1,789
Mortgage P&I
50%
$941
Property Taxes
7%
$141
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209