Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.04% first-year return on $50,529 initial cash invested.
14.04%
Cash On Cash
12.12%
Cap Rate
1.78
DSCR
$2,436
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $1,845 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$1,845
Mortgage P&I
36%
$877
Property Taxes
4%
$87
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268