Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.16% first-year return on $49,647 initial cash invested.
12.16%
Cash On Cash
10.85%
Cap Rate
1.78
DSCR
$2,352
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $1,849 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$1,849
Mortgage P&I
33%
$765
Property Taxes
11%
$261
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259