Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.9% first-year return on $50,424 initial cash invested.
7.9%
Cash On Cash
9.95%
Cap Rate
1.48
DSCR
$2,096
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $1,764 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,096
Total Expenses
$1,764
Mortgage P&I
41%
$864
Property Taxes
6%
$130
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231