Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.63% first-year return on $51,390 initial cash invested.
11.63%
Cash On Cash
11.03%
Cap Rate
1.69
DSCR
$2,496
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $1,998 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,496
Total Expenses
$1,998
Mortgage P&I
35%
$863
Property Taxes
9%
$229
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275