Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $49,983 initial cash invested.
2.38%
Cash On Cash
7.87%
Cap Rate
1.22
DSCR
$1,994
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $1,895 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,983
Downpayment
20%
$30,460
Closing costs
1%
$1,523
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,994
Total Expenses
$1,895
Mortgage P&I
41%
$820
Property Taxes
18%
$349
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219