Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.22% first-year return on $35,850 initial cash invested.
5.22%
Cash On Cash
9.06%
Cap Rate
1.49
DSCR
$1,362
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,362 income − $1,206 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,362
Total Expenses
$1,206
Mortgage P&I
32%
$432
Property Taxes
21%
$282
Home Insurance
2%
$30
HOA
0%
$0
Property Management
12%
$163
CapEx
4%
$54
Vacancy
3%
$41
Maintenance
4%
$54
Other
11%
$150