Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.08% first-year return on $51,390 initial cash invested.
48.08%
Cash On Cash
23.52%
Cap Rate
3.59
DSCR
$4,760
Rent
$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $2,701 expenses = $2,059 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,760
Total Expenses
$2,701
Mortgage P&I
18%
$868
Property Taxes
3%
$159
Home Insurance
1%
$56
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524