Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.52% first-year return on $50,025 initial cash invested.
24.52%
Cash On Cash
15.38%
Cap Rate
2.39
DSCR
$2,900
Rent
$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $1,878 expenses = $1,022 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,025
Downpayment
20%
$30,500
Closing costs
1%
$1,525
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$1,878
Mortgage P&I
28%
$816
Property Taxes
1%
$15
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319