Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.4% first-year return on $51,201 initial cash invested.
6.4%
Cash On Cash
8.66%
Cap Rate
1.45
DSCR
$2,060
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $1,787 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,201
Downpayment
20%
$31,620
Closing costs
1%
$1,581
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,060
Total Expenses
$1,787
Mortgage P&I
38%
$786
Property Taxes
10%
$207
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227