Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.64% first-year return on $49,647 initial cash invested.
12.64%
Cash On Cash
11.1%
Cap Rate
1.78
DSCR
$2,218
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $1,695 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$1,695
Mortgage P&I
35%
$782
Property Taxes
5%
$104
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244