Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.56% first-year return on $49,500 initial cash invested.
8.56%
Cash On Cash
9.78%
Cap Rate
1.55
DSCR
$2,014
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $1,661 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,014
Total Expenses
$1,661
Mortgage P&I
39%
$788
Property Taxes
7%
$135
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222