Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $49,668 initial cash invested.
9.59%
Cash On Cash
10.37%
Cap Rate
1.58
DSCR
$2,084
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $1,687 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$1,687
Mortgage P&I
39%
$823
Property Taxes
5%
$102
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229