Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $51,201 initial cash invested.
4.17%
Cash On Cash
8.46%
Cap Rate
1.3
DSCR
$1,980
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $1,802 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,201
Downpayment
20%
$31,620
Closing costs
1%
$1,581
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,980
Total Expenses
$1,802
Mortgage P&I
43%
$858
Property Taxes
11%
$215
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218