Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.79% first-year return on $50,550 initial cash invested.
21.79%
Cash On Cash
14.13%
Cap Rate
2.32
DSCR
$3,006
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $2,088 expenses = $918 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$2,088
Mortgage P&I
26%
$787
Property Taxes
7%
$225
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331