Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.29% first-year return on $50,550 initial cash invested.
21.29%
Cash On Cash
14.01%
Cap Rate
2.25
DSCR
$2,720
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $1,823 expenses = $897 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,720
Total Expenses
$1,823
Mortgage P&I
30%
$803
Property Taxes
2%
$41
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299