Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.51% first-year return on $50,550 initial cash invested.
13.51%
Cash On Cash
11.16%
Cap Rate
1.85
DSCR
$2,340
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,340
Total Expenses
$1,771
Mortgage P&I
33%
$779
Property Taxes
6%
$142
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257