Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.88% first-year return on $49,857 initial cash invested.
12.88%
Cash On Cash
11.27%
Cap Rate
1.78
DSCR
$2,206
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $1,671 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,206
Total Expenses
$1,671
Mortgage P&I
36%
$802
Property Taxes
3%
$74
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243