Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $46,560 initial cash invested.
9.59%
Cash On Cash
10.54%
Cap Rate
1.63
DSCR
$2,254
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,254 income − $1,882 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$2,254
Total Expenses
$1,882
Mortgage P&I
32%
$732
Property Taxes
15%
$336
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248