Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $47,778 initial cash invested.
1.56%
Cash On Cash
7.67%
Cap Rate
1.16
DSCR
$1,614
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,552 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,614
Total Expenses
$1,552
Mortgage P&I
48%
$779
Property Taxes
11%
$176
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$48
Maintenance
4%
$65
Other
11%
$178