Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.14% first-year return on $41,814 initial cash invested.
5.14%
Cash On Cash
8.53%
Cap Rate
1.43
DSCR
$1,564
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,814
Downpayment
20%
$22,680
Closing costs
1%
$1,134
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,564
Total Expenses
$1,385
Mortgage P&I
36%
$564
Property Taxes
14%
$216
Home Insurance
2%
$38
HOA
2%
$34
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$172