Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.85% first-year return on $50,340 initial cash invested.
12.85%
Cash On Cash
11.52%
Cap Rate
1.76
DSCR
$2,456
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $1,917 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$1,917
Mortgage P&I
34%
$842
Property Taxes
7%
$179
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270