Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $46,350 initial cash invested.
2.8%
Cash On Cash
7.53%
Cap Rate
1.24
DSCR
$1,389
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,389 income − $1,281 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,389
Total Expenses
$1,281
Mortgage P&I
49%
$683
Property Taxes
6%
$77
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$167
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$153