Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.74% first-year return on $51,264 initial cash invested.
10.74%
Cash On Cash
10.48%
Cap Rate
1.69
DSCR
$2,618
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,159 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$2,159
Mortgage P&I
31%
$820
Property Taxes
15%
$383
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288