Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.99% first-year return on $50,256 initial cash invested.
20.99%
Cash On Cash
13.84%
Cap Rate
2.27
DSCR
$2,766
Rent
$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $1,887 expenses = $879 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,766
Total Expenses
$1,887
Mortgage P&I
28%
$782
Property Taxes
4%
$124
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304