Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.16% first-year return on $49,500 initial cash invested.
9.16%
Cash On Cash
10.28%
Cap Rate
1.57
DSCR
$2,193
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $1,815 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$1,815
Mortgage P&I
37%
$819
Property Taxes
9%
$198
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241