Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.38% first-year return on $47,820 initial cash invested.
8.38%
Cash On Cash
9.81%
Cap Rate
1.55
DSCR
$1,906
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $1,572 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,820
Downpayment
20%
$28,400
Closing costs
1%
$1,420
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,906
Total Expenses
$1,572
Mortgage P&I
39%
$751
Property Taxes
6%
$123
Home Insurance
3%
$50
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210