Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.2% first-year return on $49,290 initial cash invested.
10.2%
Cash On Cash
10.55%
Cap Rate
1.62
DSCR
$1,994
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $1,575 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,994
Total Expenses
$1,575
Mortgage P&I
41%
$811
Property Taxes
2%
$32
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219