Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.18% first-year return on $49,983 initial cash invested.
10.18%
Cash On Cash
10.06%
Cap Rate
1.69
DSCR
$2,392
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $1,968 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,983
Downpayment
20%
$30,460
Closing costs
1%
$1,523
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$1,968
Mortgage P&I
32%
$757
Property Taxes
6%
$152
Home Insurance
8%
$201
HOA
2%
$44
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263