Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $51,012 initial cash invested.
0.54%
Cash On Cash
6.95%
Cap Rate
1.1
DSCR
$1,526
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $1,503 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,526
Total Expenses
$1,503
Mortgage P&I
54%
$826
Property Taxes
8%
$124
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168