Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.73% first-year return on $50,256 initial cash invested.
12.73%
Cash On Cash
11.41%
Cap Rate
1.75
DSCR
$2,284
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $1,751 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$1,751
Mortgage P&I
37%
$837
Property Taxes
3%
$75
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251