Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.38% first-year return on $50,277 initial cash invested.
7.38%
Cash On Cash
9.35%
Cap Rate
1.49
DSCR
$2,092
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $1,783 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,277
Downpayment
20%
$30,740
Closing costs
1%
$1,537
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$1,783
Mortgage P&I
38%
$804
Property Taxes
9%
$187
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230