Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.62% first-year return on $50,403 initial cash invested.
15.62%
Cash On Cash
12.07%
Cap Rate
1.98
DSCR
$2,834
Rent
$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,178 expenses = $656 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$2,178
Mortgage P&I
28%
$783
Property Taxes
13%
$374
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312