Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.9% first-year return on $50,277 initial cash invested.
8.9%
Cash On Cash
9.74%
Cap Rate
1.58
DSCR
$2,098
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $1,725 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,098
Total Expenses
$1,725
Mortgage P&I
38%
$791
Property Taxes
8%
$164
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231