Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.18% first-year return on $49,290 initial cash invested.
7.18%
Cash On Cash
9.37%
Cap Rate
1.46
DSCR
$1,808
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $1,513 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$1,513
Mortgage P&I
44%
$796
Property Taxes
3%
$51
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199