Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.02% first-year return on $41,247 initial cash invested.
9.02%
Cash On Cash
10.74%
Cap Rate
1.64
DSCR
$1,935
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $1,625 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,247
Downpayment
20%
$22,140
Closing costs
1%
$1,107
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$1,625
Mortgage P&I
31%
$604
Property Taxes
15%
$298
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213