Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.17% first-year return on $48,429 initial cash invested.
6.17%
Cash On Cash
9.47%
Cap Rate
1.4
DSCR
$1,917
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,917 income − $1,668 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$1,668
Mortgage P&I
43%
$817
Property Taxes
8%
$146
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211