Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.19% first-year return on $50,760 initial cash invested.
3.19%
Cash On Cash
8.15%
Cap Rate
1.24
DSCR
$1,822
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,822 income − $1,687 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,822
Total Expenses
$1,687
Mortgage P&I
47%
$851
Property Taxes
9%
$160
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200