Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.45% first-year return on $50,529 initial cash invested.
11.45%
Cash On Cash
10.78%
Cap Rate
1.7
DSCR
$2,266
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $1,784 expenses = $482 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$1,784
Mortgage P&I
36%
$819
Property Taxes
6%
$138
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249