Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.88% first-year return on $51,264 initial cash invested.
24.88%
Cash On Cash
15.16%
Cap Rate
2.49
DSCR
$3,350
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $2,287 expenses = $1,063 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$2,287
Mortgage P&I
24%
$804
Property Taxes
8%
$268
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368