Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.63% first-year return on $51,390 initial cash invested.
28.63%
Cash On Cash
16.6%
Cap Rate
2.63
DSCR
$3,472
Rent
$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $2,246 expenses = $1,226 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,472
Total Expenses
$2,246
Mortgage P&I
24%
$835
Property Taxes
3%
$118
Home Insurance
2%
$56
HOA
2%
$56
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382