Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.18% first-year return on $57,390 initial cash invested.
21.18%
Cash On Cash
15.18%
Cap Rate
2.32
DSCR
$3,270
Rent
$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $2,257 expenses = $1,013 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
15%
$24,000
Cashflow
Total Income
$3,270
Total Expenses
$2,257
Mortgage P&I
27%
$868
Property Taxes
7%
$221
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality