Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.04% first-year return on $50,592 initial cash invested.
14.04%
Cash On Cash
11.53%
Cap Rate
1.85
DSCR
$2,362
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $1,770 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,592
Downpayment
20%
$31,040
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$1,770
Mortgage P&I
34%
$805
Property Taxes
5%
$107
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260