Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.28% first-year return on $49,647 initial cash invested.
12.28%
Cash On Cash
10.75%
Cap Rate
1.81
DSCR
$2,394
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$1,886
Mortgage P&I
31%
$746
Property Taxes
12%
$277
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263