Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.41% first-year return on $39,147 initial cash invested.
6.41%
Cash On Cash
9.29%
Cap Rate
1.53
DSCR
$1,508
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $1,299 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,147
Downpayment
20%
$20,140
Closing costs
1%
$1,007
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,508
Total Expenses
$1,299
Mortgage P&I
34%
$511
Property Taxes
15%
$232
Home Insurance
3%
$44
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166