Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $50,655 initial cash invested.
3.2%
Cash On Cash
7.86%
Cap Rate
1.26
DSCR
$1,844
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $1,709 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,655
Downpayment
20%
$31,100
Closing costs
1%
$1,555
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,844
Total Expenses
$1,709
Mortgage P&I
44%
$810
Property Taxes
12%
$213
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203