Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.59% first-year return on $45,909 initial cash invested.
6.59%
Cash On Cash
9.24%
Cap Rate
1.45
DSCR
$1,602
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,350 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,909
Downpayment
20%
$26,580
Closing costs
1%
$1,329
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,602
Total Expenses
$1,350
Mortgage P&I
44%
$707
Property Taxes
3%
$48
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$192
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$176