Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.13% first-year return on $51,411 initial cash invested.
3.13%
Cash On Cash
8.26%
Cap Rate
1.24
DSCR
$1,971
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $1,837 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,411
Downpayment
20%
$31,820
Closing costs
1%
$1,591
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$1,837
Mortgage P&I
45%
$882
Property Taxes
12%
$230
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217