Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.85% first-year return on $50,130 initial cash invested.
7.85%
Cash On Cash
9.46%
Cap Rate
1.52
DSCR
$2,072
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,072 income − $1,744 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,130
Downpayment
20%
$30,600
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,072
Total Expenses
$1,744
Mortgage P&I
38%
$795
Property Taxes
9%
$190
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228