Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.86% first-year return on $51,390 initial cash invested.
10.86%
Cash On Cash
10.57%
Cap Rate
1.65
DSCR
$2,194
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,729 expenses = $465 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
$2,194
Total Expenses
$1,729
Mortgage P&I
39%
$847
Property Taxes
4%
$80
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241