Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.6% first-year return on $51,138 initial cash invested.
9.6%
Cash On Cash
10.03%
Cap Rate
1.6
DSCR
$2,164
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $1,755 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,138
Downpayment
20%
$31,560
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$1,755
Mortgage P&I
38%
$823
Property Taxes
7%
$141
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238