Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.12% first-year return on $50,634 initial cash invested.
14.12%
Cash On Cash
11.73%
Cap Rate
1.83
DSCR
$2,332
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,634
Downpayment
20%
$31,080
Closing costs
1%
$1,554
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$1,736
Mortgage P&I
36%
$830
Property Taxes
2%
$46
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257