Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $50,550 initial cash invested.
2.73%
Cash On Cash
8%
Cap Rate
1.22
DSCR
$1,731
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,731 income − $1,616 expenses = $115 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
$1,731
Total Expenses
$1,616
Mortgage P&I
49%
$849
Property Taxes
7%
$125
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190