Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.81% first-year return on $50,844 initial cash invested.
10.81%
Cash On Cash
10.49%
Cap Rate
1.67
DSCR
$2,295
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $1,837 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$1,837
Mortgage P&I
36%
$817
Property Taxes
8%
$184
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252