Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.18% first-year return on $45,174 initial cash invested.
8.18%
Cash On Cash
10.07%
Cap Rate
1.57
DSCR
$2,192
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $1,884 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,174
Downpayment
20%
$25,880
Closing costs
1%
$1,294
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$1,884
Mortgage P&I
31%
$690
Property Taxes
18%
$392
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241