Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $45,279 initial cash invested.
9.86%
Cash On Cash
10.67%
Cap Rate
1.64
DSCR
$1,920
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $1,548 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$1,548
Mortgage P&I
37%
$706
Property Taxes
7%
$143
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211