Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.89% first-year return on $49,920 initial cash invested.
13.89%
Cash On Cash
11.76%
Cap Rate
1.83
DSCR
$2,475
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $1,897 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$1,897
Mortgage P&I
33%
$812
Property Taxes
7%
$181
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272