Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.34% first-year return on $51,075 initial cash invested.
17.34%
Cash On Cash
12.4%
Cap Rate
2.08
DSCR
$2,620
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$1,882
Mortgage P&I
30%
$784
Property Taxes
6%
$152
Home Insurance
2%
$55
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288