Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.73% first-year return on $44,880 initial cash invested.
7.73%
Cash On Cash
9.8%
Cap Rate
1.51
DSCR
$1,656
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,367
Mortgage P&I
42%
$690
Property Taxes
4%
$69
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182