Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.01% first-year return on $51,075 initial cash invested.
15.01%
Cash On Cash
12.08%
Cap Rate
1.9
DSCR
$2,786
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $2,147 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,147
Mortgage P&I
30%
$835
Property Taxes
11%
$310
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306