Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.05% first-year return on $44,229 initial cash invested.
5.05%
Cash On Cash
8.64%
Cap Rate
1.37
DSCR
$1,434
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $1,248 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,434
Total Expenses
$1,248
Mortgage P&I
46%
$656
Property Taxes
4%
$61
Home Insurance
3%
$44
HOA
0%
$0
Property Management
12%
$172
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$158