Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.03% first-year return on $48,387 initial cash invested.
5.03%
Cash On Cash
8.19%
Cap Rate
1.38
DSCR
$1,672
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $1,469 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,387
Downpayment
20%
$28,940
Closing costs
1%
$1,447
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,672
Total Expenses
$1,469
Mortgage P&I
43%
$717
Property Taxes
8%
$134
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184