Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.09% first-year return on $47,400 initial cash invested.
7.09%
Cash On Cash
9.21%
Cap Rate
1.48
DSCR
$1,653
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $1,373 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,653
Total Expenses
$1,373
Mortgage P&I
44%
$728
Property Taxes
2%
$34
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182