Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $48,450 initial cash invested.
0.45%
Cash On Cash
7.05%
Cap Rate
1.09
DSCR
$1,344
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $1,326 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,344
Total Expenses
$1,326
Mortgage P&I
58%
$780
Property Taxes
3%
$38
Home Insurance
4%
$51
HOA
0%
$0
Property Management
12%
$161
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$148