Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $48,429 initial cash invested.
2.73%
Cash On Cash
7.91%
Cap Rate
1.23
DSCR
$1,784
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,784 income − $1,674 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,784
Total Expenses
$1,674
Mortgage P&I
43%
$774
Property Taxes
14%
$243
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196