Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.54% first-year return on $49,038 initial cash invested.
7.54%
Cash On Cash
9.68%
Cap Rate
1.48
DSCR
$1,926
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,618 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,038
Downpayment
20%
$29,560
Closing costs
1%
$1,478
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$1,618
Mortgage P&I
42%
$807
Property Taxes
5%
$104
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212