Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $49,269 initial cash invested.
5.48%
Cash On Cash
8.97%
Cap Rate
1.37
DSCR
$1,875
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,650 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,269
Downpayment
20%
$29,780
Closing costs
1%
$1,489
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,875
Total Expenses
$1,650
Mortgage P&I
43%
$813
Property Taxes
6%
$120
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206