Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.16% first-year return on $50,088 initial cash invested.
18.16%
Cash On Cash
13.13%
Cap Rate
2.06
DSCR
$2,560
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,088
Downpayment
20%
$30,560
Closing costs
1%
$1,528
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,560
Total Expenses
$1,802
Mortgage P&I
32%
$812
Property Taxes
3%
$74
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282