Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.23% first-year return on $51,054 initial cash invested.
13.23%
Cash On Cash
11.21%
Cap Rate
1.8
DSCR
$2,229
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,229 income − $1,666 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,054
Downpayment
20%
$31,480
Closing costs
1%
$1,574
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,229
Total Expenses
$1,666
Mortgage P&I
37%
$818
Property Taxes
2%
$47
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245