Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.63% first-year return on $50,550 initial cash invested.
12.63%
Cash On Cash
11.5%
Cap Rate
1.78
DSCR
$2,920
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $2,388 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$2,388
Mortgage P&I
29%
$836
Property Taxes
17%
$505
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321