Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.47% first-year return on $50,529 initial cash invested.
11.47%
Cash On Cash
11.26%
Cap Rate
1.72
DSCR
$3,094
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $2,611 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$2,611
Mortgage P&I
27%
$847
Property Taxes
21%
$658
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340