Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.66% first-year return on $49,626 initial cash invested.
13.66%
Cash On Cash
11.77%
Cap Rate
1.83
DSCR
$2,564
Rent
$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $1,999 expenses = $565 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,626
Downpayment
20%
$30,120
Closing costs
1%
$1,506
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$1,999
Mortgage P&I
32%
$809
Property Taxes
10%
$263
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282