Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.23% first-year return on $50,928 initial cash invested.
14.23%
Cash On Cash
11.84%
Cap Rate
1.86
DSCR
$2,760
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $2,156 expenses = $604 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$2,156
Mortgage P&I
30%
$833
Property Taxes
12%
$329
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304