Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $45,930 initial cash invested.
3.68%
Cash On Cash
8.32%
Cap Rate
1.28
DSCR
$1,551
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $1,410 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,551
Total Expenses
$1,410
Mortgage P&I
46%
$719
Property Taxes
7%
$116
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171