Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $49,500 initial cash invested.
6.81%
Cash On Cash
9.32%
Cap Rate
1.45
DSCR
$2,022
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $1,741 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$1,741
Mortgage P&I
40%
$803
Property Taxes
10%
$198
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222