Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.44% first-year return on $50,739 initial cash invested.
33.44%
Cash On Cash
18.36%
Cap Rate
2.91
DSCR
$3,789
Rent
$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $2,375 expenses = $1,414 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$2,375
Mortgage P&I
22%
$819
Property Taxes
6%
$211
Home Insurance
1%
$55
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417