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 $47,715 initial cash invested.
8.25%
Cash On Cash
9.88%
Cap Rate
1.53
DSCR
$1,857
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,857 income − $1,529 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,857
Total Expenses
$1,529
Mortgage P&I
41%
$763
Property Taxes
4%
$65
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204