Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $48,492 initial cash invested.
4.65%
Cash On Cash
9.03%
Cap Rate
1.32
DSCR
$1,983
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $1,795 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$1,795
Mortgage P&I
42%
$826
Property Taxes
12%
$235
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218