Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.35% first-year return on $50,151 initial cash invested.
12.35%
Cash On Cash
11.51%
Cap Rate
1.72
DSCR
$2,421
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $1,905 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,151
Downpayment
20%
$30,620
Closing costs
1%
$1,531
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,905
Mortgage P&I
35%
$856
Property Taxes
7%
$171
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266