Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $47,883 initial cash invested.
0.85%
Cash On Cash
7.28%
Cap Rate
1.14
DSCR
$1,740
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,883
Downpayment
20%
$28,460
Closing costs
1%
$1,423
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$1,706
Mortgage P&I
44%
$759
Property Taxes
18%
$308
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191