Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $50,802 initial cash invested.
2.95%
Cash On Cash
8.05%
Cap Rate
1.23
DSCR
$1,782
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $1,657 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,802
Downpayment
20%
$31,240
Closing costs
1%
$1,562
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$1,657
Mortgage P&I
48%
$852
Property Taxes
8%
$134
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196