Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.73% first-year return on $50,004 initial cash invested.
17.73%
Cash On Cash
13.38%
Cap Rate
2.12
DSCR
$3,944
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,004
Downpayment
20%
$30,480
Closing costs
1%
$1,524
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$3,205
Mortgage P&I
20%
$802
Property Taxes
26%
$1,008
Home Insurance
1%
$54
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434