Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.72% first-year return on $50,697 initial cash invested.
14.72%
Cash On Cash
11.72%
Cap Rate
1.9
DSCR
$2,482
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,697
Downpayment
20%
$31,140
Closing costs
1%
$1,557
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$1,860
Mortgage P&I
32%
$800
Property Taxes
6%
$161
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273