Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.14% first-year return on $51,411 initial cash invested.
13.14%
Cash On Cash
11.37%
Cap Rate
1.78
DSCR
$2,457
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,411
Downpayment
20%
$31,820
Closing costs
1%
$1,591
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$1,894
Mortgage P&I
34%
$846
Property Taxes
7%
$161
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270