Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.55% first-year return on $51,222 initial cash invested.
21.55%
Cash On Cash
14.34%
Cap Rate
2.21
DSCR
$2,922
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,002 expenses = $920 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,222
Downpayment
20%
$31,640
Closing costs
1%
$1,582
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,002
Mortgage P&I
29%
$854
Property Taxes
3%
$98
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321