Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.32% first-year return on $49,773 initial cash invested.
14.32%
Cash On Cash
11.88%
Cap Rate
1.85
DSCR
$2,313
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $1,719 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,773
Downpayment
20%
$30,260
Closing costs
1%
$1,513
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,313
Total Expenses
$1,719
Mortgage P&I
35%
$811
Property Taxes
2%
$53
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254