Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.03% first-year return on $50,676 initial cash invested.
12.03%
Cash On Cash
11.49%
Cap Rate
1.69
DSCR
$2,558
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,050 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,676
Downpayment
20%
$31,120
Closing costs
1%
$1,556
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,050
Mortgage P&I
34%
$880
Property Taxes
8%
$213
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281