Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.91% first-year return on $51,390 initial cash invested.
12.91%
Cash On Cash
11.52%
Cap Rate
1.76
DSCR
$2,664
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $2,111 expenses = $553 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
$2,664
Total Expenses
$2,111
Mortgage P&I
33%
$867
Property Taxes
8%
$214
Home Insurance
2%
$56
HOA
3%
$67
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293