Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.57% first-year return on $43,284 initial cash invested.
4.57%
Cash On Cash
8.4%
Cap Rate
1.38
DSCR
$1,683
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,284
Downpayment
20%
$24,080
Closing costs
1%
$1,204
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,683
Total Expenses
$1,518
Mortgage P&I
36%
$611
Property Taxes
18%
$301
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185