Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $48,891 initial cash invested.
7.56%
Cash On Cash
9.76%
Cap Rate
1.48
DSCR
$1,976
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,976 income − $1,668 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,891
Downpayment
20%
$29,420
Closing costs
1%
$1,471
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,976
Total Expenses
$1,668
Mortgage P&I
41%
$809
Property Taxes
7%
$136
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217