Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $51,348 initial cash invested.
4.72%
Cash On Cash
8.43%
Cap Rate
1.33
DSCR
$1,920
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $1,718 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,348
Downpayment
20%
$31,760
Closing costs
1%
$1,588
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$1,718
Mortgage P&I
44%
$836
Property Taxes
8%
$147
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211