Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.04% first-year return on $50,760 initial cash invested.
11.04%
Cash On Cash
10.61%
Cap Rate
1.67
DSCR
$2,184
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,717 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,717
Mortgage P&I
38%
$825
Property Taxes
4%
$84
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240