Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.01% first-year return on $51,033 initial cash invested.
9.01%
Cash On Cash
10.11%
Cap Rate
1.54
DSCR
$2,108
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $1,725 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,033
Downpayment
20%
$31,460
Closing costs
1%
$1,573
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$1,725
Mortgage P&I
41%
$858
Property Taxes
4%
$90
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232