Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.94% first-year return on $51,180 initial cash invested.
20.94%
Cash On Cash
13.81%
Cap Rate
2.23
DSCR
$2,703
Rent
$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $1,810 expenses = $893 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$1,810
Mortgage P&I
30%
$817
Property Taxes
1%
$20
Home Insurance
2%
$55
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297