Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.52% first-year return on $44,523 initial cash invested.
7.52%
Cash On Cash
10.26%
Cap Rate
1.49
DSCR
$1,858
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,579 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,523
Downpayment
20%
$25,260
Closing costs
1%
$1,263
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$1,579
Mortgage P&I
39%
$727
Property Taxes
10%
$181
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204