Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.12% first-year return on $49,185 initial cash invested.
7.12%
Cash On Cash
9.47%
Cap Rate
1.47
DSCR
$2,090
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,798 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$1,798
Mortgage P&I
38%
$796
Property Taxes
12%
$242
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230