Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.82% first-year return on $50,067 initial cash invested.
22.82%
Cash On Cash
14.52%
Cap Rate
2.38
DSCR
$3,028
Rent
$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $2,076 expenses = $952 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,067
Downpayment
20%
$30,540
Closing costs
1%
$1,527
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$2,076
Mortgage P&I
26%
$775
Property Taxes
8%
$232
Home Insurance
1%
$40
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333