Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.7% first-year return on $50,844 initial cash invested.
17.7%
Cash On Cash
13.32%
Cap Rate
1.97
DSCR
$2,672
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $1,922 expenses = $750 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$1,922
Mortgage P&I
33%
$879
Property Taxes
2%
$57
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294