Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.6% first-year return on $51,306 initial cash invested.
11.6%
Cash On Cash
10.24%
Cap Rate
1.76
DSCR
$2,223
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,306
Downpayment
20%
$31,720
Closing costs
1%
$1,586
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$1,727
Mortgage P&I
35%
$769
Property Taxes
5%
$105
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245