Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $44,838 initial cash invested.
6.72%
Cash On Cash
9.42%
Cap Rate
1.47
DSCR
$1,740
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,489 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,838
Downpayment
20%
$25,560
Closing costs
1%
$1,278
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,740
Total Expenses
$1,489
Mortgage P&I
39%
$682
Property Taxes
10%
$169
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$191