Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.48% first-year return on $51,369 initial cash invested.
14.48%
Cash On Cash
12.05%
Cap Rate
1.82
DSCR
$2,463
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $1,843 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,369
Downpayment
20%
$31,780
Closing costs
1%
$1,589
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$1,843
Mortgage P&I
36%
$876
Property Taxes
2%
$48
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271