Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.98% first-year return on $51,474 initial cash invested.
9.98%
Cash On Cash
10.37%
Cap Rate
1.61
DSCR
$2,340
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $1,912 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$1,912
Mortgage P&I
37%
$855
Property Taxes
9%
$205
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257