Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.04% first-year return on $48,156 initial cash invested.
3.04%
Cash On Cash
7.86%
Cap Rate
1.25
DSCR
$1,570
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $1,448 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,570
Total Expenses
$1,448
Mortgage P&I
48%
$755
Property Taxes
4%
$57
Home Insurance
7%
$102
HOA
0%
$0
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173