Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.01% first-year return on $49,290 initial cash invested.
19.01%
Cash On Cash
13.65%
Cap Rate
2.1
DSCR
$2,618
Rent
$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $1,837 expenses = $781 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$1,837
Mortgage P&I
31%
$809
Property Taxes
3%
$85
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288