Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.92% first-year return on $51,348 initial cash invested.
12.92%
Cash On Cash
11.57%
Cap Rate
1.73
DSCR
$2,370
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $1,817 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,348
Downpayment
20%
$31,760
Closing costs
1%
$1,588
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$1,817
Mortgage P&I
37%
$883
Property Taxes
3%
$72
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261