Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.21% first-year return on $51,033 initial cash invested.
10.21%
Cash On Cash
10.6%
Cap Rate
1.62
DSCR
$2,439
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,005 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,033
Downpayment
20%
$31,460
Closing costs
1%
$1,573
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$2,005
Mortgage P&I
35%
$858
Property Taxes
10%
$254
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268