Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.8% first-year return on $49,752 initial cash invested.
8.8%
Cash On Cash
9.97%
Cap Rate
1.56
DSCR
$2,098
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $1,733 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,752
Downpayment
20%
$30,240
Closing costs
1%
$1,512
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$1,733
Mortgage P&I
38%
$807
Property Taxes
8%
$165
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231