Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.99% first-year return on $49,332 initial cash invested.
4.99%
Cash On Cash
8.7%
Cap Rate
1.34
DSCR
$1,690
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $1,485 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,332
Downpayment
20%
$29,840
Closing costs
1%
$1,492
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,690
Total Expenses
$1,485
Mortgage P&I
48%
$809
Property Taxes
2%
$40
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186