Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.31% first-year return on $41,100 initial cash invested.
6.31%
Cash On Cash
8.96%
Cap Rate
1.49
DSCR
$1,335
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,119 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,335
Total Expenses
$1,119
Mortgage P&I
41%
$552
Property Taxes
6%
$76
Home Insurance
3%
$38
HOA
0%
$0
Property Management
12%
$160
CapEx
4%
$53
Vacancy
3%
$40
Maintenance
4%
$53
Other
11%
$147