Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.37% first-year return on $48,975 initial cash invested.
6.37%
Cash On Cash
9.31%
Cap Rate
1.42
DSCR
$1,954
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,954 income − $1,694 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,954
Total Expenses
$1,694
Mortgage P&I
41%
$806
Property Taxes
9%
$172
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215