Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.22% first-year return on $51,390 initial cash invested.
7.22%
Cash On Cash
9.28%
Cap Rate
1.48
DSCR
$2,290
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $1,981 expenses = $309 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$1,981
Mortgage P&I
36%
$829
Property Taxes
13%
$305
Home Insurance
3%
$67
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252