Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.29% first-year return on $41,499 initial cash invested.
7.29%
Cash On Cash
9.5%
Cap Rate
1.54
DSCR
$1,420
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,420 income − $1,168 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,499
Downpayment
20%
$22,380
Closing costs
1%
$1,119
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,420
Total Expenses
$1,168
Mortgage P&I
41%
$577
Property Taxes
5%
$69
Home Insurance
3%
$39
HOA
0%
$0
Property Management
12%
$170
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$156