Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $51,369 initial cash invested.
5.79%
Cash On Cash
8.81%
Cap Rate
1.38
DSCR
$1,812
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $1,564 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,369
Downpayment
20%
$31,780
Closing costs
1%
$1,589
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,812
Total Expenses
$1,564
Mortgage P&I
47%
$846
Property Taxes
3%
$48
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199