Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $48,765 initial cash invested.
9.52%
Cash On Cash
10.25%
Cap Rate
1.6
DSCR
$2,058
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,671 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,058
Total Expenses
$1,671
Mortgage P&I
38%
$782
Property Taxes
7%
$138
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226