Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.41% first-year return on $50,109 initial cash invested.
13.41%
Cash On Cash
11.48%
Cap Rate
1.8
DSCR
$2,290
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $1,730 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,109
Downpayment
20%
$30,580
Closing costs
1%
$1,529
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$1,730
Mortgage P&I
35%
$811
Property Taxes
4%
$83
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252