Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $49,038 initial cash invested.
2.32%
Cash On Cash
7.63%
Cap Rate
1.2
DSCR
$1,472
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $1,377 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,472
Total Expenses
$1,377
Mortgage P&I
53%
$786
Property Taxes
3%
$43
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$177
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$162