Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $46,140 initial cash invested.
5.75%
Cash On Cash
8.99%
Cap Rate
1.4
DSCR
$1,662
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,441 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,140
Downpayment
20%
$26,800
Closing costs
1%
$1,340
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,662
Total Expenses
$1,441
Mortgage P&I
43%
$717
Property Taxes
7%
$113
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$183