Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.05% first-year return on $49,353 initial cash invested.
15.05%
Cash On Cash
12.13%
Cap Rate
1.9
DSCR
$2,402
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $1,783 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,353
Downpayment
20%
$29,860
Closing costs
1%
$1,493
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$1,783
Mortgage P&I
33%
$794
Property Taxes
4%
$103
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264