Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.13% first-year return on $49,962 initial cash invested.
17.13%
Cash On Cash
12.47%
Cap Rate
2.08
DSCR
$2,688
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,962
Downpayment
20%
$30,440
Closing costs
1%
$1,522
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$1,975
Mortgage P&I
28%
$760
Property Taxes
9%
$255
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296