Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.83% first-year return on $47,379 initial cash invested.
9.83%
Cash On Cash
10.45%
Cap Rate
1.61
DSCR
$1,852
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $1,464 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$1,464
Mortgage P&I
41%
$756
Property Taxes
2%
$29
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204