Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.25% first-year return on $44,334 initial cash invested.
3.25%
Cash On Cash
7.89%
Cap Rate
1.27
DSCR
$1,358
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,334
Downpayment
20%
$25,080
Closing costs
1%
$1,254
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,358
Total Expenses
$1,238
Mortgage P&I
48%
$651
Property Taxes
6%
$84
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$163
CapEx
4%
$54
Vacancy
3%
$41
Maintenance
4%
$54
Other
11%
$149