Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.63% first-year return on $48,513 initial cash invested.
6.63%
Cash On Cash
9.18%
Cap Rate
1.45
DSCR
$1,902
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,634 expenses = $268 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,513
Downpayment
20%
$29,060
Closing costs
1%
$1,453
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$1,634
Mortgage P&I
40%
$768
Property Taxes
9%
$168
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209