Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.78% first-year return on $48,807 initial cash invested.
8.78%
Cash On Cash
9.96%
Cap Rate
1.55
DSCR
$1,911
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $1,554 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,807
Downpayment
20%
$29,340
Closing costs
1%
$1,467
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,911
Total Expenses
$1,554
Mortgage P&I
41%
$784
Property Taxes
4%
$70
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210