Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.21% first-year return on $49,710 initial cash invested.
24.21%
Cash On Cash
15.08%
Cap Rate
2.45
DSCR
$3,018
Rent
$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $2,015 expenses = $1,003 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,710
Downpayment
20%
$30,200
Closing costs
1%
$1,510
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$2,015
Mortgage P&I
26%
$773
Property Taxes
5%
$140
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332