Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.4% first-year return on $47,379 initial cash invested.
9.4%
Cash On Cash
10.3%
Cap Rate
1.6
DSCR
$2,026
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $1,655 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$1,655
Mortgage P&I
37%
$749
Property Taxes
8%
$168
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$243
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223