Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.48% first-year return on $49,479 initial cash invested.
9.48%
Cash On Cash
10.62%
Cap Rate
1.57
DSCR
$2,319
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $1,928 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$1,928
Mortgage P&I
36%
$843
Property Taxes
11%
$244
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255