Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.66% first-year return on $51,432 initial cash invested.
10.66%
Cash On Cash
10.46%
Cap Rate
1.64
DSCR
$2,115
Rent
$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $1,658 expenses = $457 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,432
Downpayment
20%
$31,840
Closing costs
1%
$1,592
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$1,658
Mortgage P&I
40%
$846
Property Taxes
1%
$22
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233