Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.6% first-year return on $48,156 initial cash invested.
6.6%
Cash On Cash
9.3%
Cap Rate
1.43
DSCR
$1,768
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,503 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$1,503
Mortgage P&I
44%
$777
Property Taxes
4%
$76
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194