Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $50,760 initial cash invested.
7.35%
Cash On Cash
9.72%
Cap Rate
1.45
DSCR
$2,067
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $1,756 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,067
Total Expenses
$1,756
Mortgage P&I
42%
$869
Property Taxes
6%
$128
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227