Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $43,994 initial cash invested.
7.69%
Cash On Cash
10.33%
Cap Rate
1.51
DSCR
$1,896
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,614 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,994
Downpayment
20%
$24,756
Closing costs
1%
$1,238
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$1,614
Mortgage P&I
37%
$708
Property Taxes
11%
$200
Home Insurance
2%
$43
HOA
1%
$17
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209