Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.59% first-year return on $49,794 initial cash invested.
13.59%
Cash On Cash
11.71%
Cap Rate
1.8
DSCR
$2,308
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $1,744 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,794
Downpayment
20%
$30,280
Closing costs
1%
$1,514
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$1,744
Mortgage P&I
36%
$821
Property Taxes
3%
$69
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254