Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.3% first-year return on $40,029 initial cash invested.
8.3%
Cash On Cash
10.79%
Cap Rate
1.58
DSCR
$1,690
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,690 income − $1,413 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,690
Total Expenses
$1,413
Mortgage P&I
35%
$598
Property Taxes
12%
$202
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186