Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.94% first-year return on $49,395 initial cash invested.
9.94%
Cash On Cash
10.11%
Cap Rate
1.64
DSCR
$2,064
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $1,655 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$1,655
Mortgage P&I
37%
$767
Property Taxes
6%
$125
Home Insurance
3%
$52
HOA
0%
$8
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227