Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.06% first-year return on $42,171 initial cash invested.
7.06%
Cash On Cash
9.25%
Cap Rate
1.53
DSCR
$1,467
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,171
Downpayment
20%
$23,020
Closing costs
1%
$1,151
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,467
Total Expenses
$1,219
Mortgage P&I
40%
$580
Property Taxes
7%
$99
Home Insurance
3%
$41
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161