Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.57% first-year return on $47,778 initial cash invested.
9.57%
Cash On Cash
10.41%
Cap Rate
1.6
DSCR
$1,956
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,575 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$1,575
Mortgage P&I
39%
$771
Property Taxes
4%
$76
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215