Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15% first-year return on $50,550 initial cash invested.
15%
Cash On Cash
11.96%
Cap Rate
1.9
DSCR
$2,450
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $1,818 expenses = $632 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$1,818
Mortgage P&I
33%
$815
Property Taxes
5%
$115
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270