Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $51,012 initial cash invested.
1.98%
Cash On Cash
7.52%
Cap Rate
1.18
DSCR
$1,674
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,590 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$1,590
Mortgage P&I
50%
$834
Property Taxes
8%
$131
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184