Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.52% first-year return on $50,088 initial cash invested.
11.52%
Cash On Cash
11.02%
Cap Rate
1.68
DSCR
$2,132
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $1,651 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,088
Downpayment
20%
$30,560
Closing costs
1%
$1,528
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$1,651
Mortgage P&I
39%
$837
Property Taxes
1%
$29
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235