Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $48,660 initial cash invested.
0.86%
Cash On Cash
7.18%
Cap Rate
1.13
DSCR
$1,575
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,575 income − $1,540 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,660
Downpayment
20%
$29,200
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,575
Total Expenses
$1,540
Mortgage P&I
49%
$775
Property Taxes
11%
$178
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173