Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $47,736 initial cash invested.
3.82%
Cash On Cash
8.31%
Cap Rate
1.29
DSCR
$1,740
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,588 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,736
Downpayment
20%
$28,320
Closing costs
1%
$1,416
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$1,588
Mortgage P&I
44%
$759
Property Taxes
11%
$186
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191