Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.79% first-year return on $48,555 initial cash invested.
9.79%
Cash On Cash
10.32%
Cap Rate
1.61
DSCR
$1,953
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,557 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,555
Downpayment
20%
$29,100
Closing costs
1%
$1,455
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$1,557
Mortgage P&I
40%
$777
Property Taxes
3%
$64
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215