Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.19% first-year return on $49,857 initial cash invested.
4.19%
Cash On Cash
8.06%
Cap Rate
1.31
DSCR
$1,710
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $1,536 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$1,536
Mortgage P&I
45%
$777
Property Taxes
7%
$125
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188