Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.75% first-year return on $47,379 initial cash invested.
7.75%
Cash On Cash
9.38%
Cap Rate
1.52
DSCR
$1,708
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,402 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$1,402
Mortgage P&I
42%
$720
Property Taxes
3%
$53
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188