Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.83% first-year return on $47,547 initial cash invested.
8.83%
Cash On Cash
10.23%
Cap Rate
1.55
DSCR
$1,863
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,513 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,547
Downpayment
20%
$28,140
Closing costs
1%
$1,407
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,513
Mortgage P&I
42%
$775
Property Taxes
3%
$51
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205