Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $50,214 initial cash invested.
0.67%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$1,464
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $1,436 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,214
Downpayment
20%
$30,680
Closing costs
1%
$1,534
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,464
Total Expenses
$1,436
Mortgage P&I
56%
$815
Property Taxes
5%
$67
Home Insurance
4%
$55
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161