Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.92% first-year return on $47,337 initial cash invested.
8.92%
Cash On Cash
9.78%
Cap Rate
1.61
DSCR
$1,916
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $1,564 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,337
Downpayment
20%
$27,940
Closing costs
1%
$1,397
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,916
Total Expenses
$1,564
Mortgage P&I
37%
$709
Property Taxes
8%
$159
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211