Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.93% first-year return on $50,550 initial cash invested.
5.93%
Cash On Cash
9.13%
Cap Rate
1.39
DSCR
$2,066
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $1,816 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$1,816
Mortgage P&I
41%
$846
Property Taxes
10%
$213
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227