Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.05% first-year return on $50,949 initial cash invested.
6.05%
Cash On Cash
8.58%
Cap Rate
1.41
DSCR
$1,710
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $1,453 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,710
Total Expenses
$1,453
Mortgage P&I
47%
$797
Property Taxes
2%
$34
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188