Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.63% first-year return on $50,886 initial cash invested.
6.63%
Cash On Cash
9.62%
Cap Rate
1.42
DSCR
$2,302
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,302 income − $2,021 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,886
Downpayment
20%
$31,320
Closing costs
1%
$1,566
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,302
Total Expenses
$2,021
Mortgage P&I
38%
$882
Property Taxes
13%
$301
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253