Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.61% first-year return on $41,100 initial cash invested.
8.61%
Cash On Cash
10.43%
Cap Rate
1.59
DSCR
$1,522
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $1,227 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,522
Total Expenses
$1,227
Mortgage P&I
39%
$600
Property Taxes
3%
$51
Home Insurance
4%
$58
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$167