Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.11% first-year return on $49,752 initial cash invested.
14.11%
Cash On Cash
11.75%
Cap Rate
1.85
DSCR
$2,373
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $1,788 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,373
Total Expenses
$1,788
Mortgage P&I
34%
$800
Property Taxes
6%
$146
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261