Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $47,379 initial cash invested.
1.04%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$1,296
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $1,255 expenses = $41 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
$1,296
Total Expenses
$1,255
Mortgage P&I
56%
$720
Property Taxes
3%
$44
Home Insurance
4%
$49
HOA
0%
$0
Property Management
12%
$156
CapEx
4%
$52
Vacancy
3%
$39
Maintenance
4%
$52
Other
11%
$143