Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.11% first-year return on $49,836 initial cash invested.
3.11%
Cash On Cash
8.1%
Cap Rate
1.23
DSCR
$1,582
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,582 income − $1,453 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,836
Downpayment
20%
$30,320
Closing costs
1%
$1,516
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,582
Total Expenses
$1,453
Mortgage P&I
53%
$831
Property Taxes
2%
$33
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174