Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 10% first-year return on $50,655 initial cash invested.
10%
Cash On Cash
10.33%
Cap Rate
1.61
DSCR
$2,144
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $1,722 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,655
Downpayment
20%
$31,100
Closing costs
1%
$1,555
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,144
Total Expenses
$1,722
Mortgage P&I
39%
$831
Property Taxes
5%
$106
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236