Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.01% first-year return on $49,332 initial cash invested.
14.01%
Cash On Cash
11.82%
Cap Rate
1.86
DSCR
$2,554
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $1,978 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,332
Downpayment
20%
$29,840
Closing costs
1%
$1,492
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$1,978
Mortgage P&I
31%
$791
Property Taxes
10%
$267
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281