Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.76% first-year return on $48,156 initial cash invested.
4.76%
Cash On Cash
8.82%
Cap Rate
1.34
DSCR
$1,850
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,659 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$1,659
Mortgage P&I
43%
$790
Property Taxes
10%
$188
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204