Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.22% first-year return on $50,340 initial cash invested.
26.22%
Cash On Cash
15.78%
Cap Rate
2.53
DSCR
$3,152
Rent
$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,052 expenses = $1,100 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$2,052
Mortgage P&I
25%
$799
Property Taxes
4%
$115
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347