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 $50,568 initial cash invested.
14.12%
Cash On Cash
11.72%
Cap Rate
1.87
DSCR
$2,704
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,109 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,568
Downpayment
20%
$31,017
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,109
Mortgage P&I
30%
$812
Property Taxes
12%
$325
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297