Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.43% first-year return on $49,815 initial cash invested.
14.43%
Cash On Cash
12.02%
Cap Rate
1.87
DSCR
$2,722
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,123 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,722
Total Expenses
$2,123
Mortgage P&I
30%
$810
Property Taxes
12%
$324
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299