Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.12% first-year return on $47,526 initial cash invested.
9.12%
Cash On Cash
10.26%
Cap Rate
1.57
DSCR
$1,864
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,503 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,526
Downpayment
20%
$28,120
Closing costs
1%
$1,406
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$1,503
Mortgage P&I
41%
$766
Property Taxes
3%
$55
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205