Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.51% first-year return on $49,290 initial cash invested.
16.51%
Cash On Cash
12.94%
Cap Rate
1.96
DSCR
$2,712
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,034 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,034
Mortgage P&I
30%
$821
Property Taxes
6%
$171
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298