Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.28% first-year return on $50,592 initial cash invested.
14.28%
Cash On Cash
11.74%
Cap Rate
1.85
DSCR
$2,444
Rent
$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $1,842 expenses = $602 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,592
Downpayment
20%
$31,040
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$1,842
Mortgage P&I
34%
$819
Property Taxes
6%
$157
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269