Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.63% first-year return on $49,206 initial cash invested.
15.63%
Cash On Cash
12.37%
Cap Rate
1.92
DSCR
$2,312
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $1,671 expenses = $641 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,206
Downpayment
20%
$29,720
Closing costs
1%
$1,486
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$1,671
Mortgage P&I
35%
$799
Property Taxes
2%
$36
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254