Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $47,925 initial cash invested.
5.03%
Cash On Cash
8.74%
Cap Rate
1.35
DSCR
$1,714
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $1,513 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,925
Downpayment
20%
$28,500
Closing costs
1%
$1,425
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,714
Total Expenses
$1,513
Mortgage P&I
45%
$768
Property Taxes
6%
$111
Home Insurance
3%
$50
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$51
Maintenance
4%
$69
Other
11%
$189