Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.34% first-year return on $49,290 initial cash invested.
13.34%
Cash On Cash
11.9%
Cap Rate
1.77
DSCR
$2,332
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $1,784 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,332
Total Expenses
$1,784
Mortgage P&I
36%
$837
Property Taxes
4%
$102
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257