Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $44,460 initial cash invested.
3.7%
Cash On Cash
8.18%
Cap Rate
1.32
DSCR
$1,725
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,588 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,460
Downpayment
20%
$25,200
Closing costs
1%
$1,260
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$1,588
Mortgage P&I
38%
$653
Property Taxes
4%
$77
Home Insurance
6%
$96
HOA
10%
$175
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190