Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.18% first-year return on $52,350 initial cash invested.
8.18%
Cash On Cash
10.6%
Cap Rate
1.57
DSCR
$1,900
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,543 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
18%
$24,000
Cashflow
Total Income
$1,900
Total Expenses
$1,543
Mortgage P&I
40%
$759
Property Taxes
7%
$129
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$190
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality