Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.37% first-year return on $47,190 initial cash invested.
4.37%
Cash On Cash
8.26%
Cap Rate
1.32
DSCR
$1,550
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,550 income − $1,378 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,550
Total Expenses
$1,378
Mortgage P&I
47%
$723
Property Taxes
6%
$92
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170