Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.31% first-year return on $44,187 initial cash invested.
7.31%
Cash On Cash
9.93%
Cap Rate
1.48
DSCR
$1,654
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $1,385 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,187
Downpayment
20%
$24,940
Closing costs
1%
$1,247
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$1,385
Mortgage P&I
42%
$697
Property Taxes
5%
$82
Home Insurance
3%
$44
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182