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 $50,571 initial cash invested.
7.9%
Cash On Cash
9.51%
Cap Rate
1.5
DSCR
$1,930
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $1,597 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,571
Downpayment
20%
$31,020
Closing costs
1%
$1,551
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$1,597
Mortgage P&I
42%
$819
Property Taxes
3%
$66
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212