Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.97% first-year return on $50,592 initial cash invested.
7.97%
Cash On Cash
9.37%
Cap Rate
1.52
DSCR
$1,988
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $1,652 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,592
Downpayment
20%
$31,040
Closing costs
1%
$1,552
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$1,652
Mortgage P&I
40%
$796
Property Taxes
6%
$124
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219