Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $44,880 initial cash invested.
2.43%
Cash On Cash
8.23%
Cap Rate
1.21
DSCR
$1,592
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,501 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,592
Total Expenses
$1,501
Mortgage P&I
45%
$723
Property Taxes
12%
$191
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175