Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.81% first-year return on $51,453 initial cash invested.
15.81%
Cash On Cash
12.17%
Cap Rate
1.94
DSCR
$2,566
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $1,888 expenses = $678 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,566
Total Expenses
$1,888
Mortgage P&I
33%
$835
Property Taxes
3%
$89
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282