Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.32% first-year return on $51,390 initial cash invested.
21.32%
Cash On Cash
13.96%
Cap Rate
2.25
DSCR
$2,902
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $1,989 expenses = $913 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$1,989
Mortgage P&I
28%
$821
Property Taxes
4%
$126
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319