Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.46% first-year return on $50,445 initial cash invested.
21.46%
Cash On Cash
14.44%
Cap Rate
2.23
DSCR
$3,123
Rent
$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,221 expenses = $902 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$2,221
Mortgage P&I
27%
$832
Property Taxes
9%
$272
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344