Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.78% first-year return on $49,479 initial cash invested.
4.78%
Cash On Cash
8.33%
Cap Rate
1.35
DSCR
$1,788
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $1,591 expenses = $197 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$1,591
Mortgage P&I
43%
$772
Property Taxes
9%
$157
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197