Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.34% first-year return on $51,012 initial cash invested.
7.34%
Cash On Cash
9.45%
Cap Rate
1.46
DSCR
$1,964
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $1,652 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$1,652
Mortgage P&I
43%
$847
Property Taxes
4%
$80
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216