Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.69% first-year return on $50,970 initial cash invested.
4.69%
Cash On Cash
8.34%
Cap Rate
1.35
DSCR
$2,019
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,019 income − $1,820 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,970
Downpayment
20%
$31,400
Closing costs
1%
$1,570
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,019
Total Expenses
$1,820
Mortgage P&I
40%
$811
Property Taxes
13%
$267
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222