Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.67% first-year return on $47,379 initial cash invested.
7.67%
Cash On Cash
9.75%
Cap Rate
1.49
DSCR
$1,786
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,483 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,786
Total Expenses
$1,483
Mortgage P&I
43%
$763
Property Taxes
4%
$65
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196