Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $50,865 initial cash invested.
5.14%
Cash On Cash
8.65%
Cap Rate
1.35
DSCR
$1,808
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $1,590 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,865
Downpayment
20%
$31,300
Closing costs
1%
$1,565
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$1,590
Mortgage P&I
46%
$838
Property Taxes
5%
$82
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199