Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.82% first-year return on $46,350 initial cash invested.
7.82%
Cash On Cash
9.8%
Cap Rate
1.5
DSCR
$1,656
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,354 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,354
Mortgage P&I
44%
$734
Property Taxes
1%
$10
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182