Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.08% first-year return on $51,390 initial cash invested.
13.08%
Cash On Cash
10.72%
Cap Rate
1.85
DSCR
$2,289
Rent
$560
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
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$1,729
Mortgage P&I
34%
$769
Property Taxes
5%
$124
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252