Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.24% first-year return on $50,130 initial cash invested.
5.24%
Cash On Cash
8.91%
Cap Rate
1.37
DSCR
$2,156
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $1,937 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,130
Downpayment
20%
$30,600
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,156
Total Expenses
$1,937
Mortgage P&I
39%
$831
Property Taxes
15%
$321
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237