Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.04% first-year return on $51,159 initial cash invested.
24.04%
Cash On Cash
14.81%
Cap Rate
2.4
DSCR
$2,836
Rent
$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $1,811 expenses = $1,025 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$1,811
Mortgage P&I
29%
$811
Property Taxes
1%
$19
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312