Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.37% first-year return on $49,836 initial cash invested.
11.37%
Cash On Cash
10.69%
Cap Rate
1.72
DSCR
$2,325
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $1,853 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,836
Downpayment
20%
$30,320
Closing costs
1%
$1,516
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,325
Total Expenses
$1,853
Mortgage P&I
34%
$786
Property Taxes
9%
$213
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256