Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.74% first-year return on $46,959 initial cash invested.
9.74%
Cash On Cash
10.72%
Cap Rate
1.6
DSCR
$2,008
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $1,627 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,959
Downpayment
20%
$27,580
Closing costs
1%
$1,379
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$1,627
Mortgage P&I
38%
$771
Property Taxes
6%
$111
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221