Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.55% first-year return on $48,618 initial cash invested.
9.55%
Cash On Cash
10.26%
Cap Rate
1.62
DSCR
$2,194
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $1,807 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,194
Total Expenses
$1,807
Mortgage P&I
35%
$771
Property Taxes
11%
$238
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241