Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.49% first-year return on $50,298 initial cash invested.
6.49%
Cash On Cash
9.3%
Cap Rate
1.44
DSCR
$2,266
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $1,994 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,298
Downpayment
20%
$30,760
Closing costs
1%
$1,538
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$1,994
Mortgage P&I
37%
$829
Property Taxes
12%
$275
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249