Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.61% first-year return on $51,180 initial cash invested.
9.61%
Cash On Cash
10.03%
Cap Rate
1.63
DSCR
$2,517
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,517 income − $2,107 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,517
Total Expenses
$2,107
Mortgage P&I
32%
$810
Property Taxes
15%
$385
Home Insurance
2%
$55
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277