Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.59% first-year return on $51,138 initial cash invested.
26.59%
Cash On Cash
16.02%
Cap Rate
2.49
DSCR
$3,182
Rent
$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $2,049 expenses = $1,133 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,138
Downpayment
20%
$31,560
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$2,049
Mortgage P&I
27%
$847
Property Taxes
1%
$42
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350