Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.26% first-year return on $49,815 initial cash invested.
12.26%
Cash On Cash
11.25%
Cap Rate
1.73
DSCR
$2,308
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $1,799 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,815
Downpayment
20%
$30,300
Closing costs
1%
$1,515
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$1,799
Mortgage P&I
35%
$819
Property Taxes
6%
$142
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254