Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.36% first-year return on $49,920 initial cash invested.
27.36%
Cash On Cash
16.15%
Cap Rate
2.62
DSCR
$3,170
Rent
$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $2,032 expenses = $1,138 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$2,032
Mortgage P&I
25%
$781
Property Taxes
4%
$120
Home Insurance
2%
$53
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349