Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.3% first-year return on $51,411 initial cash invested.
18.3%
Cash On Cash
12.84%
Cap Rate
2.09
DSCR
$2,618
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $1,834 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,411
Downpayment
20%
$31,820
Closing costs
1%
$1,591
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$1,834
Mortgage P&I
31%
$814
Property Taxes
3%
$69
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288