Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.62% first-year return on $45,300 initial cash invested.
6.62%
Cash On Cash
9.58%
Cap Rate
1.45
DSCR
$1,854
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $1,604 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,854
Total Expenses
$1,604
Mortgage P&I
39%
$714
Property Taxes
12%
$214
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204