Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $46,959 initial cash invested.
3.53%
Cash On Cash
8.3%
Cap Rate
1.27
DSCR
$1,584
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,584 income − $1,446 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,959
Downpayment
20%
$27,580
Closing costs
1%
$1,379
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,584
Total Expenses
$1,446
Mortgage P&I
48%
$753
Property Taxes
7%
$107
Home Insurance
3%
$48
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$48
Maintenance
4%
$63
Other
11%
$174