Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.44% first-year return on $51,075 initial cash invested.
6.44%
Cash On Cash
8.98%
Cap Rate
1.42
DSCR
$1,788
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $1,514 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$1,514
Mortgage P&I
47%
$833
Property Taxes
1%
$16
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197