Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.6% first-year return on $49,899 initial cash invested.
17.6%
Cash On Cash
12.86%
Cap Rate
2.05
DSCR
$2,560
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,899
Downpayment
20%
$30,380
Closing costs
1%
$1,519
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$1,828
Mortgage P&I
31%
$794
Property Taxes
4%
$105
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282