Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $47,631 initial cash invested.
8.34%
Cash On Cash
9.98%
Cap Rate
1.52
DSCR
$1,798
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $1,467 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,631
Downpayment
20%
$28,220
Closing costs
1%
$1,411
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,798
Total Expenses
$1,467
Mortgage P&I
43%
$770
Property Taxes
2%
$40
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198