Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.59% first-year return on $50,403 initial cash invested.
12.59%
Cash On Cash
11.4%
Cap Rate
1.74
DSCR
$2,366
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$1,837
Mortgage P&I
36%
$842
Property Taxes
5%
$127
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260