Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.1% first-year return on $48,009 initial cash invested.
8.1%
Cash On Cash
9.88%
Cap Rate
1.51
DSCR
$1,796
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,472 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,009
Downpayment
20%
$28,580
Closing costs
1%
$1,429
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,796
Total Expenses
$1,472
Mortgage P&I
43%
$780
Property Taxes
2%
$28
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198