Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $50,970 initial cash invested.
3.79%
Cash On Cash
8.16%
Cap Rate
1.27
DSCR
$1,665
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,665 income − $1,504 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,970
Downpayment
20%
$31,400
Closing costs
1%
$1,570
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,665
Total Expenses
$1,504
Mortgage P&I
50%
$839
Property Taxes
3%
$43
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$200
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$183