Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.71% first-year return on $44,250 initial cash invested.
9.71%
Cash On Cash
10.48%
Cap Rate
1.65
DSCR
$1,850
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,492 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$1,492
Mortgage P&I
36%
$660
Property Taxes
9%
$158
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204