Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.49% first-year return on $50,046 initial cash invested.
18.49%
Cash On Cash
13.07%
Cap Rate
2.14
DSCR
$2,907
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $2,136 expenses = $771 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,046
Downpayment
20%
$30,520
Closing costs
1%
$1,526
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$2,136
Mortgage P&I
27%
$775
Property Taxes
11%
$308
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320