Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.73% first-year return on $43,179 initial cash invested.
7.73%
Cash On Cash
9.58%
Cap Rate
1.56
DSCR
$1,656
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,378 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,378
Mortgage P&I
37%
$613
Property Taxes
10%
$160
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182