Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $48,513 initial cash invested.
2.47%
Cash On Cash
7.99%
Cap Rate
1.21
DSCR
$1,714
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $1,614 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,513
Downpayment
20%
$29,060
Closing costs
1%
$1,453
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,714
Total Expenses
$1,614
Mortgage P&I
47%
$799
Property Taxes
10%
$179
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$51
Maintenance
4%
$69
Other
11%
$189