Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.16% first-year return on $49,626 initial cash invested.
9.16%
Cash On Cash
10.25%
Cap Rate
1.57
DSCR
$2,175
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,796 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,626
Downpayment
20%
$30,120
Closing costs
1%
$1,506
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$1,796
Mortgage P&I
38%
$820
Property Taxes
8%
$171
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239