Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.88% first-year return on $51,159 initial cash invested.
18.88%
Cash On Cash
13.4%
Cap Rate
2.11
DSCR
$3,102
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $2,297 expenses = $805 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,102
Total Expenses
$2,297
Mortgage P&I
27%
$834
Property Taxes
12%
$357
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341