Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.62% first-year return on $50,235 initial cash invested.
6.62%
Cash On Cash
9.28%
Cap Rate
1.45
DSCR
$2,258
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $1,981 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,235
Downpayment
20%
$30,700
Closing costs
1%
$1,535
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$1,981
Mortgage P&I
36%
$820
Property Taxes
15%
$340
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248