Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.63% first-year return on $47,505 initial cash invested.
7.63%
Cash On Cash
10.04%
Cap Rate
1.48
DSCR
$2,014
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $1,712 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$1,712
Mortgage P&I
39%
$793
Property Taxes
9%
$184
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222