Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.46% first-year return on $50,949 initial cash invested.
16.46%
Cash On Cash
12.52%
Cap Rate
1.98
DSCR
$2,748
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,049 expenses = $699 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,049
Mortgage P&I
30%
$828
Property Taxes
8%
$228
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302