Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.7% first-year return on $50,121 initial cash invested.
10.7%
Cash On Cash
10.37%
Cap Rate
1.66
DSCR
$2,028
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,028 income − $1,581 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,121
Downpayment
20%
$30,591
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,028
Total Expenses
$1,581
Mortgage P&I
39%
$794
Property Taxes
2%
$44
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223