Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.16% first-year return on $51,453 initial cash invested.
25.16%
Cash On Cash
15.34%
Cap Rate
2.47
DSCR
$3,338
Rent
$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $2,259 expenses = $1,079 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$2,259
Mortgage P&I
25%
$823
Property Taxes
7%
$244
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367