Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.65% first-year return on $44,250 initial cash invested.
8.65%
Cash On Cash
10.58%
Cap Rate
1.55
DSCR
$1,742
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $1,423 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,742
Total Expenses
$1,423
Mortgage P&I
41%
$713
Property Taxes
4%
$73
Home Insurance
3%
$44
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192