Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.11% first-year return on $50,802 initial cash invested.
7.11%
Cash On Cash
9.29%
Cap Rate
1.47
DSCR
$2,133
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $1,832 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,802
Downpayment
20%
$31,240
Closing costs
1%
$1,562
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$1,832
Mortgage P&I
39%
$823
Property Taxes
11%
$228
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235