Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.75% first-year return on $51,390 initial cash invested.
11.75%
Cash On Cash
10.87%
Cap Rate
1.71
DSCR
$2,348
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,348 income − $1,845 expenses = $503 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
$2,348
Total Expenses
$1,845
Mortgage P&I
36%
$843
Property Taxes
6%
$148
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258