Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.62% first-year return on $50,088 initial cash invested.
15.62%
Cash On Cash
12.58%
Cap Rate
1.88
DSCR
$2,466
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $1,814 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,088
Downpayment
20%
$30,560
Closing costs
1%
$1,528
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$1,814
Mortgage P&I
35%
$851
Property Taxes
3%
$70
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271