Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17% first-year return on $50,319 initial cash invested.
17%
Cash On Cash
12.86%
Cap Rate
1.97
DSCR
$2,518
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $1,805 expenses = $713 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,319
Downpayment
20%
$30,780
Closing costs
1%
$1,539
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$1,805
Mortgage P&I
33%
$835
Property Taxes
2%
$52
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277