Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.97% first-year return on $50,130 initial cash invested.
20.97%
Cash On Cash
14.52%
Cap Rate
2.14
DSCR
$2,754
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $1,878 expenses = $876 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,130
Downpayment
20%
$30,600
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,754
Total Expenses
$1,878
Mortgage P&I
31%
$865
Property Taxes
1%
$23
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303