Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.97% first-year return on $51,390 initial cash invested.
20.97%
Cash On Cash
13.88%
Cap Rate
2.23
DSCR
$2,894
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $1,996 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,894
Total Expenses
$1,996
Mortgage P&I
29%
$825
Property Taxes
5%
$131
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318