Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.98% first-year return on $50,550 initial cash invested.
7.98%
Cash On Cash
9.69%
Cap Rate
1.51
DSCR
$2,204
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $1,868 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$1,868
Mortgage P&I
38%
$827
Property Taxes
11%
$239
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242