Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.12% first-year return on $50,004 initial cash invested.
6.12%
Cash On Cash
9.03%
Cap Rate
1.41
DSCR
$1,912
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,657 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,004
Downpayment
20%
$30,480
Closing costs
1%
$1,524
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$1,657
Mortgage P&I
43%
$816
Property Taxes
7%
$141
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210