Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $49,794 initial cash invested.
7.35%
Cash On Cash
9.36%
Cap Rate
1.47
DSCR
$1,878
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,573 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,794
Downpayment
20%
$30,280
Closing costs
1%
$1,514
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$1,573
Mortgage P&I
43%
$801
Property Taxes
3%
$55
Home Insurance
4%
$79
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207