Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $49,479 initial cash invested.
5.07%
Cash On Cash
8.73%
Cap Rate
1.36
DSCR
$1,914
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,705 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,914
Total Expenses
$1,705
Mortgage P&I
42%
$805
Property Taxes
10%
$196
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211