Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.4% first-year return on $43,599 initial cash invested.
7.4%
Cash On Cash
9.55%
Cap Rate
1.52
DSCR
$1,590
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $1,321 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,599
Downpayment
20%
$24,380
Closing costs
1%
$1,219
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,590
Total Expenses
$1,321
Mortgage P&I
40%
$637
Property Taxes
6%
$99
Home Insurance
3%
$43
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175