Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.89% first-year return on $50,466 initial cash invested.
11.89%
Cash On Cash
11.04%
Cap Rate
1.72
DSCR
$2,374
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $1,874 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$1,874
Mortgage P&I
35%
$827
Property Taxes
8%
$191
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261