Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.25% first-year return on $47,400 initial cash invested.
8.25%
Cash On Cash
9.39%
Cap Rate
1.57
DSCR
$1,858
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$1,532
Mortgage P&I
37%
$696
Property Taxes
8%
$156
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204