Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.33% first-year return on $48,849 initial cash invested.
8.33%
Cash On Cash
9.94%
Cap Rate
1.55
DSCR
$2,284
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $1,945 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,849
Downpayment
20%
$29,380
Closing costs
1%
$1,469
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$1,945
Mortgage P&I
34%
$787
Property Taxes
14%
$326
Home Insurance
2%
$56
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251