Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.79% first-year return on $49,248 initial cash invested.
16.79%
Cash On Cash
12.43%
Cap Rate
2.04
DSCR
$2,388
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $1,699 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,248
Downpayment
20%
$29,760
Closing costs
1%
$1,488
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$1,699
Mortgage P&I
32%
$756
Property Taxes
4%
$101
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263