Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $50,382 initial cash invested.
6.17%
Cash On Cash
9.13%
Cap Rate
1.41
DSCR
$2,122
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $1,863 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,382
Downpayment
20%
$30,840
Closing costs
1%
$1,542
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$1,863
Mortgage P&I
39%
$829
Property Taxes
12%
$256
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233