Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $47,841 initial cash invested.
8.68%
Cash On Cash
10.09%
Cap Rate
1.55
DSCR
$1,948
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $1,602 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,841
Downpayment
20%
$28,420
Closing costs
1%
$1,421
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$1,602
Mortgage P&I
40%
$771
Property Taxes
6%
$119
Home Insurance
3%
$50
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214