Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.44% first-year return on $50,361 initial cash invested.
12.44%
Cash On Cash
11.05%
Cap Rate
1.75
DSCR
$2,194
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,672 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,361
Downpayment
20%
$30,820
Closing costs
1%
$1,541
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$1,672
Mortgage P&I
37%
$809
Property Taxes
3%
$75
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241