Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.32% first-year return on $49,479 initial cash invested.
7.32%
Cash On Cash
9.53%
Cap Rate
1.46
DSCR
$1,833
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $1,531 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$1,531
Mortgage P&I
44%
$815
Property Taxes
2%
$41
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202