Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $51,243 initial cash invested.
6.25%
Cash On Cash
9.06%
Cap Rate
1.42
DSCR
$2,198
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $1,931 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,243
Downpayment
20%
$31,660
Closing costs
1%
$1,583
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$1,931
Mortgage P&I
38%
$840
Property Taxes
13%
$287
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242