Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.47% first-year return on $50,886 initial cash invested.
20.47%
Cash On Cash
13.97%
Cap Rate
2.2
DSCR
$3,164
Rent
$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $2,296 expenses = $868 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,886
Downpayment
20%
$31,320
Closing costs
1%
$1,566
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$2,296
Mortgage P&I
26%
$828
Property Taxes
11%
$340
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348