Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.86% first-year return on $50,844 initial cash invested.
7.86%
Cash On Cash
9.76%
Cap Rate
1.5
DSCR
$2,270
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $1,937 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,844
Downpayment
20%
$31,280
Closing costs
1%
$1,564
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,270
Total Expenses
$1,937
Mortgage P&I
37%
$848
Property Taxes
12%
$265
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250