Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.79% first-year return on $48,975 initial cash invested.
7.79%
Cash On Cash
9.63%
Cap Rate
1.51
DSCR
$2,006
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $1,688 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,006
Total Expenses
$1,688
Mortgage P&I
39%
$786
Property Taxes
8%
$162
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221