Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.36% first-year return on $47,043 initial cash invested.
9.36%
Cash On Cash
10.38%
Cap Rate
1.58
DSCR
$1,848
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $1,481 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,043
Downpayment
20%
$27,660
Closing costs
1%
$1,383
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,848
Total Expenses
$1,481
Mortgage P&I
41%
$755
Property Taxes
2%
$42
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203