Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.26% first-year return on $45,384 initial cash invested.
5.26%
Cash On Cash
8.83%
Cap Rate
1.39
DSCR
$1,762
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $1,563 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,384
Downpayment
20%
$26,080
Closing costs
1%
$1,304
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,762
Total Expenses
$1,563
Mortgage P&I
39%
$691
Property Taxes
13%
$224
Home Insurance
3%
$50
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$194