Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.87% first-year return on $49,731 initial cash invested.
7.87%
Cash On Cash
10.01%
Cap Rate
1.48
DSCR
$2,022
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,696 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,022
Total Expenses
$1,696
Mortgage P&I
42%
$854
Property Taxes
4%
$88
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222