Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.16% first-year return on $49,290 initial cash invested.
8.16%
Cash On Cash
9.86%
Cap Rate
1.51
DSCR
$1,894
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $1,559 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,894
Total Expenses
$1,559
Mortgage P&I
43%
$813
Property Taxes
3%
$50
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208