Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.87% first-year return on $47,190 initial cash invested.
8.87%
Cash On Cash
10.36%
Cap Rate
1.54
DSCR
$1,834
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,485 expenses = $349 cash flow
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$1,485
Mortgage P&I
42%
$778
Property Taxes
2%
$35
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202