Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.3% first-year return on $50,445 initial cash invested.
11.3%
Cash On Cash
10.51%
Cap Rate
1.72
DSCR
$2,240
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$1,765
Mortgage P&I
35%
$788
Property Taxes
7%
$154
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246