Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.42% first-year return on $46,875 initial cash invested.
8.42%
Cash On Cash
10.04%
Cap Rate
1.54
DSCR
$1,864
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,535 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,875
Downpayment
20%
$27,500
Closing costs
1%
$1,375
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$1,535
Mortgage P&I
40%
$746
Property Taxes
4%
$79
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205