Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.11% first-year return on $45,552 initial cash invested.
6.11%
Cash On Cash
9.44%
Cap Rate
1.42
DSCR
$1,842
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,842 income − $1,610 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,552
Downpayment
20%
$26,240
Closing costs
1%
$1,312
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$1,610
Mortgage P&I
39%
$726
Property Taxes
11%
$197
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203