Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.64% first-year return on $48,555 initial cash invested.
9.64%
Cash On Cash
10.48%
Cap Rate
1.59
DSCR
$1,992
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $1,602 expenses = $390 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,555
Downpayment
20%
$29,100
Closing costs
1%
$1,455
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$1,602
Mortgage P&I
40%
$801
Property Taxes
4%
$71
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219