Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.29% first-year return on $50,613 initial cash invested.
5.29%
Cash On Cash
8.85%
Cap Rate
1.36
DSCR
$1,986
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,763 expenses = $223 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,613
Downpayment
20%
$31,060
Closing costs
1%
$1,553
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,763
Mortgage P&I
42%
$843
Property Taxes
10%
$194
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218