Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $50,529 initial cash invested.
3.18%
Cash On Cash
8.41%
Cap Rate
1.25
DSCR
$1,988
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $1,854 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$1,854
Mortgage P&I
44%
$871
Property Taxes
13%
$251
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219