Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.49% first-year return on $45,951 initial cash invested.
8.49%
Cash On Cash
10.4%
Cap Rate
1.53
DSCR
$1,911
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $1,586 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,951
Downpayment
20%
$26,620
Closing costs
1%
$1,331
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,911
Total Expenses
$1,586
Mortgage P&I
39%
$752
Property Taxes
7%
$139
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210