Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $50,949 initial cash invested.
2.28%
Cash On Cash
7.57%
Cap Rate
1.2
DSCR
$1,692
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $1,595 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,692
Total Expenses
$1,595
Mortgage P&I
49%
$825
Property Taxes
8%
$138
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186