Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $42,885 initial cash invested.
7.78%
Cash On Cash
10.26%
Cap Rate
1.51
DSCR
$1,632
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,632 income − $1,354 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,885
Downpayment
20%
$23,700
Closing costs
1%
$1,185
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,632
Total Expenses
$1,354
Mortgage P&I
41%
$670
Property Taxes
5%
$87
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180