Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.74% first-year return on $50,067 initial cash invested.
32.74%
Cash On Cash
17.96%
Cap Rate
2.95
DSCR
$3,633
Rent
$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $2,267 expenses = $1,366 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,067
Downpayment
20%
$30,540
Closing costs
1%
$1,527
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$2,267
Mortgage P&I
21%
$775
Property Taxes
6%
$201
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400