Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.07% first-year return on $50,991 initial cash invested.
20.07%
Cash On Cash
13.11%
Cap Rate
2.28
DSCR
$2,727
Rent
$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,991
Downpayment
20%
$31,420
Closing costs
1%
$1,571
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$1,874
Mortgage P&I
28%
$754
Property Taxes
2%
$62
Home Insurance
4%
$96
HOA
1%
$35
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300