Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.4% first-year return on $45,048 initial cash invested.
9.4%
Cash On Cash
10.3%
Cap Rate
1.64
DSCR
$1,956
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,603 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,048
Downpayment
20%
$25,760
Closing costs
1%
$1,288
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$1,603
Mortgage P&I
35%
$675
Property Taxes
11%
$218
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215