Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.57% first-year return on $51,285 initial cash invested.
13.57%
Cash On Cash
11.53%
Cap Rate
1.8
DSCR
$2,398
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $1,818 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,285
Downpayment
20%
$31,700
Closing costs
1%
$1,585
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$1,818
Mortgage P&I
35%
$847
Property Taxes
4%
$99
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264