Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.99% first-year return on $49,857 initial cash invested.
25.99%
Cash On Cash
16.11%
Cap Rate
2.54
DSCR
$3,860
Rent
$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $2,780 expenses = $1,080 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$2,780
Mortgage P&I
21%
$803
Property Taxes
16%
$611
Home Insurance
1%
$54
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425