Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.36% first-year return on $44,985 initial cash invested.
3.36%
Cash On Cash
8.29%
Cap Rate
1.27
DSCR
$1,532
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $1,406 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$1,406
Mortgage P&I
46%
$701
Property Taxes
9%
$139
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169