Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.53% first-year return on $46,980 initial cash invested.
8.53%
Cash On Cash
10.39%
Cap Rate
1.53
DSCR
$2,030
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $1,696 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$1,696
Mortgage P&I
38%
$780
Property Taxes
9%
$177
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223