Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.01% first-year return on $50,550 initial cash invested.
11.01%
Cash On Cash
10.8%
Cap Rate
1.65
DSCR
$2,133
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $1,669 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,133
Total Expenses
$1,669
Mortgage P&I
40%
$846
Property Taxes
2%
$44
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235