Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.25% first-year return on $51,390 initial cash invested.
20.25%
Cash On Cash
13.52%
Cap Rate
2.22
DSCR
$2,954
Rent
$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $2,087 expenses = $867 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$2,087
Mortgage P&I
27%
$807
Property Taxes
7%
$220
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325