Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.61% first-year return on $47,400 initial cash invested.
2.61%
Cash On Cash
7.81%
Cap Rate
1.22
DSCR
$1,514
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,514 income − $1,411 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,514
Total Expenses
$1,411
Mortgage P&I
49%
$747
Property Taxes
7%
$99
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$182
CapEx
4%
$61
Vacancy
3%
$45
Maintenance
4%
$61
Other
11%
$167