Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.73% first-year return on $49,962 initial cash invested.
7.73%
Cash On Cash
9.82%
Cap Rate
1.5
DSCR
$2,380
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $2,058 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,380
Total Expenses
$2,058
Mortgage P&I
35%
$829
Property Taxes
15%
$366
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262