Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.97% first-year return on $49,500 initial cash invested.
0.97%
Cash On Cash
7.33%
Cap Rate
1.12
DSCR
$1,431
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,431 income − $1,391 expenses = $40 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
$1,431
Total Expenses
$1,391
Mortgage P&I
57%
$819
Property Taxes
2%
$34
Home Insurance
4%
$52
HOA
0%
$0
Property Management
12%
$172
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157