Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.4% first-year return on $50,739 initial cash invested.
8.4%
Cash On Cash
10.21%
Cap Rate
1.5
DSCR
$2,188
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $1,833 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$1,833
Mortgage P&I
40%
$884
Property Taxes
7%
$148
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241