Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.26% first-year return on $50,319 initial cash invested.
14.26%
Cash On Cash
11.91%
Cap Rate
1.84
DSCR
$2,422
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $1,824 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,319
Downpayment
20%
$30,780
Closing costs
1%
$1,539
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,422
Total Expenses
$1,824
Mortgage P&I
34%
$832
Property Taxes
4%
$88
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266