Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.05% first-year return on $41,310 initial cash invested.
8.05%
Cash On Cash
10.15%
Cap Rate
1.56
DSCR
$1,512
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $1,235 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,310
Downpayment
20%
$22,200
Closing costs
1%
$1,110
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,512
Total Expenses
$1,235
Mortgage P&I
40%
$602
Property Taxes
4%
$61
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166