Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12% first-year return on $49,815 initial cash invested.
12%
Cash On Cash
10.86%
Cap Rate
1.74
DSCR
$2,181
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $1,683 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,815
Downpayment
20%
$30,300
Closing costs
1%
$1,515
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$1,683
Mortgage P&I
36%
$786
Property Taxes
5%
$102
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240