Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.27% first-year return on $51,390 initial cash invested.
4.27%
Cash On Cash
8.35%
Cap Rate
1.31
DSCR
$2,034
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $1,851 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$1,851
Mortgage P&I
41%
$843
Property Taxes
13%
$261
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224