Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.42% first-year return on $49,941 initial cash invested.
14.42%
Cash On Cash
11.66%
Cap Rate
1.91
DSCR
$2,660
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $2,060 expenses = $600 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$2,060
Mortgage P&I
29%
$772
Property Taxes
12%
$328
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293