Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $51,096 initial cash invested.
4.18%
Cash On Cash
8.51%
Cap Rate
1.29
DSCR
$1,796
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,618 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,096
Downpayment
20%
$31,520
Closing costs
1%
$1,576
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,796
Total Expenses
$1,618
Mortgage P&I
48%
$868
Property Taxes
5%
$82
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198