Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $45,762 initial cash invested.
2.31%
Cash On Cash
7.43%
Cap Rate
1.21
DSCR
$1,344
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $1,256 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,344
Total Expenses
$1,256
Mortgage P&I
50%
$677
Property Taxes
6%
$75
Home Insurance
4%
$47
HOA
0%
$0
Property Management
12%
$161
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$148