Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $46,119 initial cash invested.
5.52%
Cash On Cash
8.96%
Cap Rate
1.39
DSCR
$1,776
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,564 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$1,564
Mortgage P&I
40%
$717
Property Taxes
11%
$194
Home Insurance
3%
$50
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195