Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.74% first-year return on $51,390 initial cash invested.
4.74%
Cash On Cash
8.23%
Cap Rate
1.34
DSCR
$1,832
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $1,629 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,832
Total Expenses
$1,629
Mortgage P&I
44%
$814
Property Taxes
7%
$135
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202