Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.7% first-year return on $49,647 initial cash invested.
8.7%
Cash On Cash
10.27%
Cap Rate
1.52
DSCR
$2,002
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $1,642 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$1,642
Mortgage P&I
42%
$850
Property Taxes
4%
$70
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220