Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $44,649 initial cash invested.
4.97%
Cash On Cash
9.27%
Cap Rate
1.36
DSCR
$1,815
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,815 income − $1,630 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,649
Downpayment
20%
$25,380
Closing costs
1%
$1,269
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$1,630
Mortgage P&I
40%
$722
Property Taxes
13%
$243
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$54
Maintenance
4%
$73
Other
11%
$200