Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.59% first-year return on $46,980 initial cash invested.
7.59%
Cash On Cash
9.7%
Cap Rate
1.51
DSCR
$1,978
Rent
$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $1,681 expenses = $297 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$1,681
Mortgage P&I
37%
$740
Property Taxes
11%
$221
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218