Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.69% first-year return on $50,529 initial cash invested.
10.69%
Cash On Cash
10.56%
Cap Rate
1.64
DSCR
$2,091
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$1,641
Mortgage P&I
40%
$829
Property Taxes
2%
$46
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230