Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.55% first-year return on $49,290 initial cash invested.
6.55%
Cash On Cash
9.84%
Cap Rate
1.47
DSCR
$2,973
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,704 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,704
Mortgage P&I
28%
$834
Property Taxes
27%
$807
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327