Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.87% first-year return on $49,227 initial cash invested.
8.87%
Cash On Cash
10.14%
Cap Rate
1.55
DSCR
$2,025
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $1,661 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,227
Downpayment
20%
$29,740
Closing costs
1%
$1,487
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$1,661
Mortgage P&I
40%
$812
Property Taxes
5%
$107
Home Insurance
3%
$53
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223