Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.37% first-year return on $49,731 initial cash invested.
8.37%
Cash On Cash
9.91%
Cap Rate
1.53
DSCR
$2,120
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $1,773 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,731
Downpayment
20%
$30,220
Closing costs
1%
$1,511
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$1,773
Mortgage P&I
38%
$816
Property Taxes
9%
$182
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233