Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.08% first-year return on $49,185 initial cash invested.
9.08%
Cash On Cash
10.17%
Cap Rate
1.55
DSCR
$1,917
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $1,545 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$1,545
Mortgage P&I
42%
$810
Property Taxes
1%
$26
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211