Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.53% first-year return on $49,668 initial cash invested.
13.53%
Cash On Cash
11.56%
Cap Rate
1.8
DSCR
$2,196
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $1,636 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$1,636
Mortgage P&I
37%
$805
Property Taxes
1%
$29
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242