Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.6% first-year return on $49,521 initial cash invested.
8.6%
Cash On Cash
9.56%
Cap Rate
1.56
DSCR
$1,809
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $1,454 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,521
Downpayment
20%
$30,020
Closing costs
1%
$1,501
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,809
Total Expenses
$1,454
Mortgage P&I
43%
$769
Property Taxes
2%
$38
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199