Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.65% first-year return on $42,150 initial cash invested.
8.65%
Cash On Cash
10.17%
Cap Rate
1.61
DSCR
$1,626
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,322 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,626
Total Expenses
$1,322
Mortgage P&I
37%
$606
Property Taxes
8%
$123
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179