Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.01% first-year return on $45,279 initial cash invested.
9.01%
Cash On Cash
9.76%
Cap Rate
1.62
DSCR
$1,586
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,586
Total Expenses
$1,246
Mortgage P&I
41%
$654
Property Taxes
1%
$8
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$48
Maintenance
4%
$63
Other
11%
$174