Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.59% first-year return on $51,012 initial cash invested.
12.59%
Cash On Cash
11.27%
Cap Rate
1.75
DSCR
$2,440
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $1,905 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$1,905
Mortgage P&I
35%
$843
Property Taxes
7%
$178
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268