Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.53% first-year return on $50,991 initial cash invested.
7.53%
Cash On Cash
9.35%
Cap Rate
1.48
DSCR
$1,942
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,622 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,991
Downpayment
20%
$31,420
Closing costs
1%
$1,571
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$1,622
Mortgage P&I
43%
$826
Property Taxes
5%
$91
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214