Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.35% first-year return on $46,917 initial cash invested.
5.35%
Cash On Cash
9.14%
Cap Rate
1.36
DSCR
$1,692
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $1,483 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,917
Downpayment
20%
$27,540
Closing costs
1%
$1,377
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,692
Total Expenses
$1,483
Mortgage P&I
46%
$772
Property Taxes
4%
$75
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186