Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.99% first-year return on $50,550 initial cash invested.
11.99%
Cash On Cash
10.75%
Cap Rate
1.75
DSCR
$2,259
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $1,754 expenses = $505 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,259
Total Expenses
$1,754
Mortgage P&I
35%
$794
Property Taxes
6%
$139
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248