Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.17% first-year return on $45,993 initial cash invested.
4.17%
Cash On Cash
8.63%
Cap Rate
1.32
DSCR
$1,802
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,802 income − $1,642 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,993
Downpayment
20%
$26,660
Closing costs
1%
$1,333
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,802
Total Expenses
$1,642
Mortgage P&I
40%
$727
Property Taxes
3%
$53
Home Insurance
3%
$48
HOA
11%
$202
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198