Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.7% first-year return on $50,298 initial cash invested.
5.7%
Cash On Cash
8.97%
Cap Rate
1.37
DSCR
$1,802
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,563 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,802
Total Expenses
$1,563
Mortgage P&I
47%
$839
Property Taxes
3%
$56
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198