Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.59% first-year return on $50,508 initial cash invested.
13.59%
Cash On Cash
11.95%
Cap Rate
1.76
DSCR
$2,286
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $1,714 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,508
Downpayment
20%
$30,960
Closing costs
1%
$1,548
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$1,714
Mortgage P&I
38%
$878
Property Taxes
1%
$27
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251