Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.88% first-year return on $50,424 initial cash invested.
7.88%
Cash On Cash
9.72%
Cap Rate
1.49
DSCR
$2,040
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,709 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,424
Downpayment
20%
$30,880
Closing costs
1%
$1,544
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$1,709
Mortgage P&I
41%
$837
Property Taxes
6%
$122
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224