Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.01% first-year return on $49,983 initial cash invested.
15.01%
Cash On Cash
12.45%
Cap Rate
1.85
DSCR
$2,498
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $1,873 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,983
Downpayment
20%
$30,460
Closing costs
1%
$1,523
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$1,873
Mortgage P&I
34%
$855
Property Taxes
5%
$122
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275