Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $42,066 initial cash invested.
6.1%
Cash On Cash
9.38%
Cap Rate
1.43
DSCR
$1,430
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,430 income − $1,216 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,066
Downpayment
20%
$22,920
Closing costs
1%
$1,146
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,430
Total Expenses
$1,216
Mortgage P&I
44%
$625
Property Taxes
4%
$56
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$172
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$157