Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.99% first-year return on $50,550 initial cash invested.
20.99%
Cash On Cash
13.91%
Cap Rate
2.28
DSCR
$3,140
Rent
$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$2,256
Mortgage P&I
25%
$787
Property Taxes
11%
$347
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345