Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.58% first-year return on $49,605 initial cash invested.
18.58%
Cash On Cash
13.08%
Cap Rate
2.15
DSCR
$2,694
Rent
$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $1,926 expenses = $768 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,605
Downpayment
20%
$30,100
Closing costs
1%
$1,505
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$1,926
Mortgage P&I
28%
$764
Property Taxes
7%
$186
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296