Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.38% first-year return on $50,590 initial cash invested.
12.38%
Cash On Cash
11.41%
Cap Rate
1.74
DSCR
$2,682
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,160 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,590
Downpayment
20%
$31,038
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,160
Mortgage P&I
32%
$847
Property Taxes
13%
$348
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295