Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.24% first-year return on $48,051 initial cash invested.
9.24%
Cash On Cash
9.96%
Cap Rate
1.63
DSCR
$2,265
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $1,895 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,051
Downpayment
20%
$28,620
Closing costs
1%
$1,431
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$1,895
Mortgage P&I
32%
$727
Property Taxes
15%
$345
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249