Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.25% first-year return on $50,235 initial cash invested.
3.25%
Cash On Cash
8.08%
Cap Rate
1.25
DSCR
$1,830
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $1,694 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,235
Downpayment
20%
$30,700
Closing costs
1%
$1,535
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$1,694
Mortgage P&I
45%
$825
Property Taxes
10%
$186
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201