Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.84% first-year return on $51,390 initial cash invested.
23.84%
Cash On Cash
14.99%
Cap Rate
2.35
DSCR
$2,979
Rent
$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $1,958 expenses = $1,021 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,979
Total Expenses
$1,958
Mortgage P&I
28%
$846
Property Taxes
1%
$44
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328