Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $47,400 initial cash invested.
0.76%
Cash On Cash
7.18%
Cap Rate
1.13
DSCR
$1,620
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $1,590 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,620
Total Expenses
$1,590
Mortgage P&I
46%
$743
Property Taxes
15%
$247
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$178