Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $50,382 initial cash invested.
7.69%
Cash On Cash
9.28%
Cap Rate
1.52
DSCR
$2,164
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $1,841 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,382
Downpayment
20%
$30,840
Closing costs
1%
$1,542
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$1,841
Mortgage P&I
36%
$783
Property Taxes
13%
$279
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238