Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.69% first-year return on $48,933 initial cash invested.
5.69%
Cash On Cash
8.85%
Cap Rate
1.39
DSCR
$1,740
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,508 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,933
Downpayment
20%
$29,460
Closing costs
1%
$1,473
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$1,508
Mortgage P&I
45%
$784
Property Taxes
4%
$78
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191