Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $47,652 initial cash invested.
3.7%
Cash On Cash
8.19%
Cap Rate
1.29
DSCR
$1,706
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $1,559 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,652
Downpayment
20%
$28,240
Closing costs
1%
$1,412
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$1,559
Mortgage P&I
44%
$749
Property Taxes
10%
$178
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188