Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.6% first-year return on $50,046 initial cash invested.
7.6%
Cash On Cash
9.5%
Cap Rate
1.49
DSCR
$2,054
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $1,737 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,046
Downpayment
20%
$30,520
Closing costs
1%
$1,526
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$1,737
Mortgage P&I
39%
$809
Property Taxes
8%
$174
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226