Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.1% first-year return on $49,668 initial cash invested.
28.1%
Cash On Cash
16.59%
Cap Rate
2.67
DSCR
$3,496
Rent
$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $2,333 expenses = $1,163 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$2,333
Mortgage P&I
22%
$782
Property Taxes
9%
$312
Home Insurance
1%
$49
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385