Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.22% first-year return on $50,193 initial cash invested.
6.22%
Cash On Cash
9.1%
Cap Rate
1.4
DSCR
$1,863
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,603 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,193
Downpayment
20%
$30,660
Closing costs
1%
$1,533
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,603
Mortgage P&I
44%
$828
Property Taxes
5%
$85
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205