Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.69% first-year return on $51,390 initial cash invested.
9.69%
Cash On Cash
10.05%
Cap Rate
1.6
DSCR
$2,068
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $1,653 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$1,653
Mortgage P&I
40%
$833
Property Taxes
3%
$61
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227