Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.2% first-year return on $51,390 initial cash invested.
14.2%
Cash On Cash
11.99%
Cap Rate
1.79
DSCR
$2,372
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $1,764 expenses = $608 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,372
Total Expenses
$1,764
Mortgage P&I
37%
$886
Property Taxes
1%
$15
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261