Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $50,571 initial cash invested.
11.44%
Cash On Cash
10.48%
Cap Rate
1.72
DSCR
$2,132
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $1,650 expenses = $482 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,571
Downpayment
20%
$31,020
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$1,650
Mortgage P&I
37%
$788
Property Taxes
4%
$85
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235