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
14.07%
Cap Rate
2.2
DSCR
$3,012
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,012 income − $2,114 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,012
Total Expenses
$2,114
Mortgage P&I
28%
$846
Property Taxes
6%
$190
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331