Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $49,521 initial cash invested.
7.8%
Cash On Cash
9.46%
Cap Rate
1.5
DSCR
$1,842
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,520 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,842
Total Expenses
$1,520
Mortgage P&I
43%
$787
Property Taxes
3%
$57
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203