Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $50,403 initial cash invested.
2.19%
Cash On Cash
7.82%
Cap Rate
1.18
DSCR
$1,636
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $1,544 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,636
Total Expenses
$1,544
Mortgage P&I
52%
$849
Property Taxes
5%
$79
Home Insurance
4%
$61
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180