Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.07% first-year return on $47,883 initial cash invested.
7.07%
Cash On Cash
9.38%
Cap Rate
1.47
DSCR
$1,848
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,848 income − $1,566 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,883
Downpayment
20%
$28,460
Closing costs
1%
$1,423
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,848
Total Expenses
$1,566
Mortgage P&I
41%
$756
Property Taxes
6%
$114
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203