Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.5% first-year return on $49,500 initial cash invested.
5.5%
Cash On Cash
8.73%
Cap Rate
1.38
DSCR
$1,905
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $1,678 expenses = $227 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
$1,905
Total Expenses
$1,678
Mortgage P&I
41%
$788
Property Taxes
10%
$190
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210