Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.51% first-year return on $49,227 initial cash invested.
10.51%
Cash On Cash
10.69%
Cap Rate
1.65
DSCR
$2,238
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $1,807 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,227
Downpayment
20%
$29,740
Closing costs
1%
$1,487
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$1,807
Mortgage P&I
36%
$804
Property Taxes
8%
$189
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246