Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.23% first-year return on $44,313 initial cash invested.
5.23%
Cash On Cash
8.9%
Cap Rate
1.4
DSCR
$1,768
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,575 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$1,575
Mortgage P&I
38%
$665
Property Taxes
15%
$264
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194