Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.53% first-year return on $51,390 initial cash invested.
10.53%
Cash On Cash
10.5%
Cap Rate
1.64
DSCR
$2,276
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,276
Total Expenses
$1,825
Mortgage P&I
37%
$849
Property Taxes
6%
$147
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250