Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.97% first-year return on $49,290 initial cash invested.
13.97%
Cash On Cash
12.03%
Cap Rate
1.84
DSCR
$2,700
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,126 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,126
Mortgage P&I
30%
$812
Property Taxes
13%
$344
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297