Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $47,379 initial cash invested.
6.28%
Cash On Cash
9.24%
Cap Rate
1.42
DSCR
$1,689
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $1,441 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,689
Total Expenses
$1,441
Mortgage P&I
45%
$761
Property Taxes
3%
$55
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186