Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.38% first-year return on $51,390 initial cash invested.
8.38%
Cash On Cash
9.69%
Cap Rate
1.52
DSCR
$2,066
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $1,707 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$1,707
Mortgage P&I
41%
$842
Property Taxes
5%
$106
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227