Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.15% first-year return on $49,500 initial cash invested.
7.15%
Cash On Cash
9.82%
Cap Rate
1.47
DSCR
$2,388
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,093 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,388
Total Expenses
$2,093
Mortgage P&I
35%
$836
Property Taxes
16%
$391
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263