Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.31% first-year return on $47,190 initial cash invested.
6.31%
Cash On Cash
9.27%
Cap Rate
1.42
DSCR
$1,684
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,684 income − $1,436 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,684
Total Expenses
$1,436
Mortgage P&I
45%
$759
Property Taxes
3%
$56
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$51
Maintenance
4%
$67
Other
11%
$185