Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.05% first-year return on $49,962 initial cash invested.
9.05%
Cash On Cash
10.38%
Cap Rate
1.56
DSCR
$2,438
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,061 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,962
Downpayment
20%
$30,440
Closing costs
1%
$1,522
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,061
Mortgage P&I
35%
$841
Property Taxes
13%
$310
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268