Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.7% first-year return on $43,179 initial cash invested.
7.7%
Cash On Cash
9.62%
Cap Rate
1.56
DSCR
$1,713
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $1,436 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,713
Total Expenses
$1,436
Mortgage P&I
36%
$615
Property Taxes
11%
$196
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$51
Maintenance
4%
$69
Other
11%
$188