Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $50,424 initial cash invested.
7.78%
Cash On Cash
9.79%
Cap Rate
1.48
DSCR
$1,989
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,662 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,424
Downpayment
20%
$30,880
Closing costs
1%
$1,544
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,989
Total Expenses
$1,662
Mortgage P&I
43%
$853
Property Taxes
3%
$52
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219