Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.58% first-year return on $47,862 initial cash invested.
9.58%
Cash On Cash
10.06%
Cap Rate
1.63
DSCR
$1,924
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $1,542 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,862
Downpayment
20%
$28,440
Closing costs
1%
$1,422
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,924
Total Expenses
$1,542
Mortgage P&I
38%
$733
Property Taxes
6%
$112
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212