Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.59% first-year return on $47,421 initial cash invested.
5.59%
Cash On Cash
9.04%
Cap Rate
1.39
DSCR
$1,863
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,642 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,421
Downpayment
20%
$28,020
Closing costs
1%
$1,401
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,642
Mortgage P&I
41%
$760
Property Taxes
11%
$198
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205