Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.46% first-year return on $48,765 initial cash invested.
5.46%
Cash On Cash
9.05%
Cap Rate
1.36
DSCR
$1,712
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,490 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,712
Total Expenses
$1,490
Mortgage P&I
48%
$815
Property Taxes
3%
$43
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188