Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.04% first-year return on $50,256 initial cash invested.
13.04%
Cash On Cash
11.12%
Cap Rate
1.82
DSCR
$2,427
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $1,881 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$1,881
Mortgage P&I
32%
$780
Property Taxes
9%
$220
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267