Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.58% first-year return on $50,697 initial cash invested.
19.58%
Cash On Cash
13.66%
Cap Rate
2.15
DSCR
$3,072
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $2,245 expenses = $827 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,697
Downpayment
20%
$31,140
Closing costs
1%
$1,557
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$2,245
Mortgage P&I
27%
$823
Property Taxes
10%
$322
Home Insurance
2%
$55
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338